{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Init","BlockShaping","PLVS","TOCA","TRL","NLSL","Tier1","CSP","Existing","Forecast Rates","Revenue Requirement","Staging","Demand Revenues Marginal","Demand Revenues Embedded","PLVS Revenues","Energy Rates Marginal Demand","Energy Revenues","Customer Tier 1 Energy","Effective Rates","Chart Data","RIC-M Temporal Calcs","RIC-M Temporal Calcs Annual","Customer Dashboard Rate Period","Customer Dashboard Annual"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":15,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"BlockShaping","index":1,"n_rows":138,"n_cols":27,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Elections",null,"Shaping Capacity (MW demand)",null,null,null,null,null,null,null,null,null,null,null,null,"HLH/LLH Shape Adjustment (% HLH shift)"]
[null,null,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"+C2","v":10},11,12,1,2,3,4,5,6,7,8,9]
[10005,"Alder Mutual",{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+A3","v":10005},1,1,1,1,1,1,1,1,1,1,1,1]
[10015,"Asotin County PUD #1",{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10015,1,1,1,1,1,1,1,1,1,1,1,1]
[10024,"Benton County PUD #1",{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10024,1,1,1,1,1,1,1,1,1,1,1,1]
[10025,"Benton REA",{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10025,1,1,1,1,1,1,1,1,1,1,1,1]
[10027,"Big Bend Elec Coop",{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10027,1,1,1,1,1,1,1,1,1,1,1,1]
[10029,"Blachly Lane Elec Coop",{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10029,1,1,1,1,1,1,1,1,1,1,1,1]
[10044,"Canby, City of",{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10044,1,1,1,1,1,1,1,1,1,1,1,1]
[10046,"Central Electric Coop",{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10046,1,1,1,1,1,1,1,1,1,1,1,1]
[10047,"Central Lincoln PUD",{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10047,1,1,1,1,1,1,1,1,1,1,1,1]
[10055,"Albion, City of",{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10055,1,1,1,1,1,1,1,1,1,1,1,1]
[10057,"Ashland, City of",{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10057,1,1,1,1,1,1,1,1,1,1,1,1]
[10059,"Bandon, City of",{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10059,1,1,1,1,1,1,1,1,1,1,1,1]
[10061,"Blaine, City of",{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10061,1,1,1,1,1,1,1,1,1,1,1,1]
[10062,"Bonners Ferry, City of",{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10062,1,1,1,1,1,1,1,1,1,1,1,1]
[10064,"Burley, City of",{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10064,1,1,1,1,1,1,1,1,1,1,1,1]
[10065,"Cascade Locks, City of",{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10065,1,1,1,1,1,1,1,1,1,1,1,1]
[10066,"Centralia, City of",{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10066,1,1,1,1,1,1,1,1,1,1,1,1]
[10067,"Cheney, City of",{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10067,1,1,1,1,1,1,1,1,1,1,1,1]
[10068,"Chewelah, City of",{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10068,1,1,1,1,1,1,1,1,1,1,1,1]
[10070,"Declo, City of",{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10070,1,1,1,1,1,1,1,1,1,1,1,1]
[10071,"Drain, City of",{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10071,1,1,1,1,1,1,1,1,1,1,1,1]
[10072,"Ellensburg, City of",{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10072,1,1,1,1,1,1,1,1,1,1,1,1]
[10074,"Forest Grove, City of",{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10074,1,1,1,1,1,1,1,1,1,1,1,1]
[10076,"Heyburn, City of",{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10076,1,1,1,1,1,1,1,1,1,1,1,1]
[10078,"McCleary, City of",{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10078,1,1,1,1,1,1,1,1,1,1,1,1]
[10079,"McMinnville, City of",{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10079,1,1,1,1,1,1,1,1,1,1,1,1]
[10080,"Milton, Town of",{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10080,1,1,1,1,1,1,1,1,1,1,1,1]
[10081,"Milton-Freewater, City of",{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10081,1,1,1,1,1,1,1,1,1,1,1,1]
[10082,"Minidoka, City of",{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10082,1,1,1,1,1,1,1,1,1,1,1,1]
[10083,"Monmouth, City of",{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10083,1,1,1,1,1,1,1,1,1,1,1,1]
[10091,"Rupert, City of",{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10091,1,1,1,1,1,1,1,1,1,1,1,1]
[10097,"Troy, City of",{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10097,1,1,1,1,1,1,1,1,1,1,1,1]
[10106,"Clearwater Power",{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10106,1,1,1,1,1,1,1,1,1,1,1,1]
[10111,"Columbia Power Coop",{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A45,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!46:46)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10111,1,1,1,1,1,1,1,1,1,1,1,1]
[10121,"Coos Curry Elec Coop",{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A50,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!51:51)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10121,1,1,1,1,1,1,1,1,1,1,1,1]
[10123,"Cowlitz County PUD #1",{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":52.151088522580601},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":55.759825677669909},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":57.806025832258108},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":57.17769946451611},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":53.061078434482766},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":52.85045044199191},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":53.24018756000001},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":50.894435787096803},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":50.643105240000011},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":51.522762154838702},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":51.522762154838702},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":51.941646400000003},10123,1,1,1,1,1,1,1,1,1,1,1,1]
[10144,"Eatonville, City of",{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10144,1,1,1,1,1,1,1,1,1,1,1,1]
[10170,"Eugene Water & Electric Board",{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":22.030038232258104},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":21.610192124271798},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":26.925602283871001},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":28.557456967741906},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":27.038143986206901},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":25.055448497442804},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":22.764372839999997},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":17.950401522580602},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":18.548748240000005},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":22.030038232258104},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":22.5739897935484},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":21.359164640000003},10170,1,1,1,1,1,1,1,1,1,1,1,1]
[10177,"Ferry County PUD #1",{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A62,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!63:63)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10177,1,1,1,1,1,1,1,1,1,1,1,1]
[10186,"Glacier Elec  Coop",{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A65,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!66:66)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10186,1,1,1,1,1,1,1,1,1,1,1,1]
[10197,"Harney Elec Coop",{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10197,1,1,1,1,1,1,1,1,1,1,1,1]
[10204,"Idaho Falls Power",{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":6.9506280774193501},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":8.2385148183079107},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":9.8623776774193512},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":10.144159896774198},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":8.936059117241383},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":7.8064672990578705},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":6.9881990400000014},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":7.4202651096774206},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":7.1823156800000012},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":7.7959747354838704},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":7.6081199225806486},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":6.5029074399999987},10204,1,1,1,1,1,1,1,1,1,1,1,1]
[10231,"Klickitat County PUD #1",{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10231,1,1,1,1,1,1,1,1,1,1,1,1]
[10235,"Lakeview L & P (WA)",{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A77,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!78:78)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10235,1,1,1,1,1,1,1,1,1,1,1,1]
[10239,"Lincoln Elec Coop (MT)",{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A80,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!81:81)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10239,1,1,1,1,1,1,1,1,1,1,1,1]
[10247,"Mason County PUD #3",{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10247,1,1,1,1,1,1,1,1,1,1,1,1]
[10260,"Modern Elec Coop",{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A88,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!89:89)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10260,1,1,1,1,1,1,1,1,1,1,1,1]
[10279,"Northern Wasco County PUD",{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A91,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!92:92)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10279,1,1,1,1,1,1,1,1,1,1,1,1]
[10288,"Orcas P & L",{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A95,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!96:96)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10288,1,1,1,1,1,1,1,1,1,1,1,1]
[10304,"Parkland L & W",{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A98,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!99:99)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10304,1,1,1,1,1,1,1,1,1,1,1,1]
[10306,"Pend Oreille County PUD  #1",{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":1.0344175354838701},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":4.6777918868238606},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":4.1072460967741895},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":5.7805685806451592},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":5.4637388689655211},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":4.8439338444145346},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0.31438180000000004},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":1.15611371612903},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":1.1865377612903201},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":2.4521780399999997},10306,1,1,1,1,1,1,1,1,1,1,1,1]
[10342,"Salem Elec Coop",{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10342,1,1,1,1,1,1,1,1,1,1,1,1]
[10343,"Salmon River Elec Coop",{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A106,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!107:107)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10343,1,1,1,1,1,1,1,1,1,1,1,1]
[10360,"Southside Elec Lines",{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A110,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!111:111)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10360,1,1,1,1,1,1,1,1,1,1,1,1]
[10370,"Tacoma Public Utilities",{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":29.610939561290298},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":39.542454004993111},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":47.464594296774202},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":44.851864335483903},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":40.9628007724138},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":44.040148095827703},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":38.247463599999996},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":33.094579509677402},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":30.597970880000005},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":31.788214529032302},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":30.046394554838702},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":32.397851520000003},10370,1,1,1,1,1,1,1,1,1,1,1,1]
[10388,"Umatilla Elec Coop",{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A118,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!119:119)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10388,1,1,1,1,1,1,1,1,1,1,1,1]
[10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A121,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!122:122)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10408,1,1,1,1,1,1,1,1,1,1,1,1]
[10434,"Vera Irrigation District",{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10434,1,1,1,1,1,1,1,1,1,1,1,1]
[10436,"Vigilante Elec Coop",{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A125,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!126:126)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10436,1,1,1,1,1,1,1,1,1,1,1,1]
[10482,"Umpqua Indian Utility Cooperative",{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10482,1,1,1,1,1,1,1,1,1,1,1,1]
[10502,"Yakama Power",{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+A132","v":10502},1,1,1,1,1,1,1,1,1,1,1,1]
[13927,"Kalispel Tribe Utility",{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},13927,1,1,1,1,1,1,1,1,1,1,1,1]
[10597,"Hermiston, City of",{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10597,1,1,1,1,1,1,1,1,1,1,1,1]
[10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10706,1,1,1,1,1,1,1,1,1,1,1,1]
[11680,"Weiser, City of",{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},11680,1,1,1,1,1,1,1,1,1,1,1,1]
[12026,"Jefferson County PUD #1",{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},12026,1,1,1,1,1,1,1,1,1,1,1,1]
[10298,"PNGC Aggregate",{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},{"$f":"+IF(VLOOKUP($A138,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!139:139)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$6","v":0},10298,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"PLVS","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,3,19,9]]}
[null,null,"Average PRM",0.17799999999999999]
[null,null,"P10 Estimate",6694.8711505000001]
[null,null,"P50",5683.2522500000005]
[null,null,"P10 minus P50 MW",1011.6189004999997]
[null,null,"TRL MWh",{"$f":"+SUM('PLVS Revenues'!BB:BB)/2","v":40385120.251348346}]
[null,null,"PLVS Rate $/MWh",{"$f":"+D4*12000*'Forecast Rates'!$H$39/D5","v":1.7795021097930392}]
[null,null,null,null,null,null,null,"Ave.",0.17799999999999999]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[null,null,null,"Program Monthly PRM","Summer",0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999]
[null,null,null,"Peak Demand - DR Programs + PRM","Summer",5968.4,5999.1,5972.7,5625]
[null,null,null,"Contingency Reserves Adjustment - Gen","Summer",85.7,85.7,86.6,94.7]
[null,null,null,"Contingency Reserves Adjustment - Load","Summer",947.9,1306.2,1336.7,1607.4]
[null,null,null,"Ops CR Requirement (Informational)","Summer",1341,1718,1748.2,1988.3]
[null,null,null,"Forward Showing Obligation","Summer",7002,7391.1,7396.1,7327.1]
[null,null,null,"Surplus/Deficient Capacity","Summer",3939,3633,3640.6,4216.8999999999996]
[null,null,null,"Forward Showing Requirement Met","Summer","Yes","Yes","Yes","Yes"]
[]
[]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,null,null,"Program Monthly PRM","Winter",0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002]
[null,null,null,"Peak Demand - DR Programs + PRM","Winter",6906.7,7293.3,7571.2,7596.8,7297.4]
[null,null,null,"Operating Reserves Adjustment","Winter",147,152.19999999999999,154,144.80000000000001,145.1]
[null,null,null,"Forward Showing Obligation","Winter",7053.7,7445.6,7725.2,7741.6,7442.5]
[null,null,null,"Surplus/Deficient Capacity","Winter",3196.7,2783.5,2767.5,2579.6999999999998,3424.4]
[null,null,null,"Forward Showing Requirement Met","Winter","Yes","Yes","Yes","Yes","Yes"]

{"sheet":"TOCA","index":3,"n_rows":141,"n_cols":71,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2024","TRL 2024","TRL 2025","NLSL 2024","NLSL 2025","Existing/Other Resource aMW 2024","Existing/Other Resource aMW 2025","Existing/Other Resource MWh 2024","Existing/Other Resource MWh 2025","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource MWh 2024","TRL - NLSL - Existing Resource MWh 2025","RHWM 2024","RHWM MWh 2024","RHWM MWh 2025","Above RHWM 2024","Above RHWM 2025","Above RHWM Not Served with LS 2024","Above RHWM Not Served with LS 2025","Above RHWM Load Served at the LS rate 2024","Above RHWM Load Served at the LS rate 2025","Total Vintage 2024","Total Vintage 2025","Remaining Above RHWM 2024","Remaining Above RHWM 2025","TOCA 2024","TOCA 2025","Slice% 2024","Non-slice TOCA 2024","Non-slice TOCA 2025","Avg Non-Slice\nTOCA","T1 Percentage 2024","T1 Percentage 2025","LDD adjTRL/RHWM 2024","LDD adjTRL/RHWM 2025","Applicable LDD 2024","Applicable LDD 2025","Election 2024","Election 2025","Amount 2024","Amount 2025","Tier 2 Amounts 2024","Tier 2 Amounts 2025","New Resource aMW 2024","New Resource aMW 2025","Remarketing 2024","Remarketing 2025","T2 Remarketing 2024","T2 Remarketing 2025","NR Remarketing 2024","NR Remarketing 2025","Forecast Net Requirement 2024","Forecast Net Requirement 2025","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10005,"Alder Mutual",1,0,0.55600000000000005,0.55600000000000005,0.68,0.68899999999999995,0,0,0,0,0,0,0.68,0.68899999999999995,5973.1200000000008,6035.6399999999994,0.54800000000000004,4813.6320000000005,4800.4800000000005,0.13200000000000001,0.14099999999999999,0,0,0.13200000000000001,0.14099999999999999,0,0,0,0,7.7600000000000002E-5,7.7600000000000002E-5,0,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0.80605459411764702,0.79552557910014521,1.2408759124087592,1.2572992700729926,1.8613138686131386E-2,1.8859489051094889E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.68,0.68899999999999995,0,1,0,0.623,0.63100000000000001,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.58199999999999996,0.58299999999999996,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,5112.2879999999996,5107.08,0.57299999999999995,5033.232,5019.4799999999996,8.9999999999999993E-3,0.01,0,0,8.9999999999999993E-3,0.01,0,0,0,0,8.1100000000000006E-5,8.1100000000000006E-5,0,8.1100000000000006E-5,8.1100000000000006E-5,8.1100000000000006E-5,0.98425928092783521,0.98257101457976004,1.0157068062827226,1.0174520069808028,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,203.92,203.92,206.05099999999999,206.886,0,0,0.91800000000000004,0.91900000000000004,8063.7120000000004,8050.4400000000005,211.167,212.387,1854890.9280000001,1860510.12,200.923,1764907.632,1760085.48,10.244,11.464,10.244,11.464,0,0,0,0,10.244,11.464,2.84458E-2,2.84458E-2,0,2.84458E-2,2.84458E-2,2.84458E-2,0.95169893258363381,0.94625593333989666,1.0509847055837311,1.0570566834060808,0,0,3,3,0,0,10.244,11.464,0,0,0,0,0,0,0,0,211.167,212.387,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,64.323999999999998,64.537000000000006,0,0,0,0,0,0,64.823999999999998,65.037000000000006,569414.01599999995,569724.12000000011,59.658999999999999,524044.65600000002,522612.83999999997,5.165,5.3780000000000001,5.165,5.3780000000000001,0,0,0,0,5.165,5.3780000000000001,8.4463000000000003E-3,8.4463000000000003E-3,0,8.4463000000000003E-3,8.4463000000000003E-3,8.4463000000000003E-3,0.92032734480285083,0.91731321862170756,1.0865753700196115,1.090145661174341,5.9761645351078641E-2,5.9958011364588761E-2,1,1,0,0,5.165,5.3780000000000001,0,0,0,0,0,0,0,0,64.823999999999998,65.037000000000006,1,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,67.790999999999997,68.215999999999994,0,0,0,0,0,0,67.790999999999997,68.215999999999994,595476.14399999997,597572.15999999992,61.194000000000003,537528.09600000002,536059.44000000006,6.5970000000000004,7.0220000000000002,6.5970000000000004,7.0220000000000002,0,0,0,0,6.5970000000000004,7.0220000000000002,8.6636000000000005E-3,8.6636000000000005E-3,0,8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,0.90268869044563449,0.89706475041046096,1.1078046867339935,1.114749812073079,7.7546328071379553E-2,7.8032486845115531E-2,3,3,27,0,0.59699999999999998,7.0220000000000002,0,0,0,0,0,0,0,0,61.790999999999997,68.215999999999994,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,21.678999999999998,21.673999999999999,0,0,0,0,0,0,21.678999999999998,21.673999999999999,190428.33599999998,189864.24,17.616,154738.94399999999,154316.16,4.0629999999999997,4.0579999999999998,4.0629999999999997,4.0579999999999998,0,0,0,0,4.0629999999999997,4.0579999999999998,2.4940000000000001E-3,2.4940000000000001E-3,0,2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,0.81258509663729894,0.81277255282827354,1.2306425976385105,1.2303587647593097,7.9991768846503178E-2,7.9973319709355131E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,17.616,17.616,1,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,23.850999999999999,24.05,0,0,0,0,0,0,23.850999999999999,24.05,209507.18399999998,210678,20.309000000000001,178394.25600000002,177906.84,3.5419999999999998,3.7410000000000001,3.5419999999999998,3.7410000000000001,0,0,0,0,3.5419999999999998,3.7410000000000001,2.8752999999999999E-3,2.8752999999999999E-3,0,2.8752999999999999E-3,2.8752999999999999E-3,2.8752999999999999E-3,0.85150699696029508,0.84446126338877325,1.1744054360135898,1.1842040474666404,0,0,1,1,0,0,3.5419999999999998,3.7410000000000001,0,0,0,0,0,0,0,0,23.850999999999999,24.05,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,96.873000000000005,98.18,0,0,0,0,0,0,98.879000000000005,100.60599999999999,868553.13600000006,881308.55999999994,81.850999999999999,718979.18400000001,717014.76,17.027999999999999,18.754999999999999,17.027999999999999,18.754999999999999,0,0,0,0,17.027999999999999,18.754999999999999,1.15881E-2,1.15881E-2,0,1.15881E-2,1.15881E-2,1.15881E-2,0.82778931781773679,0.81357950774804688,1.2080365542265825,1.2291358688348339,7.8522376024727863E-2,7.989383147426421E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,81.850999999999999,81.850999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,152.31299999999999,152.465,0,0,0,0,0,0,152.31299999999999,152.465,1337917.392,1335593.4000000001,156.673,1376215.632,1372455.48,0,0,0,0,0,0,0,0,0,0,2.1563800000000001E-2,2.1585300000000002E-2,0,2.1563800000000001E-2,2.1585300000000002E-2,2.1574550000000001E-2,0.99999993557345734,0.99999903279113245,1,1,0,0,3,3,10,0,0,0,0,0,0,0,0,0,0,0,152.31299999999999,152.465,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.39100000000000001,0.39,0,0,0,0,0,0,0.39100000000000001,0.39,3434.5440000000003,3416.4,0.39800000000000002,3496.0320000000002,3486.48,0,0,0,0,0,0,0,0,0,0,5.5399999999999998E-5,5.52E-5,0,5.5399999999999998E-5,5.52E-5,5.5300000000000002E-5,1,0.99973781538461537,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.39100000000000001,0.39,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,20.152000000000001,20.148,0,0,0.158,0.158,1387.8720000000001,1384.08,19.994,19.989999999999998,175627.296,175112.4,21.068999999999999,185070.09599999999,184564.44,0,0,0,0,0,0,0,0,0,0,2.8306999999999998E-3,2.8300999999999999E-3,0,2.8306999999999998E-3,2.8300999999999999E-3,2.8303999999999998E-3,1,1,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,19.994,19.989999999999998,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,66793.536000000007,66567.240000000005,7.6390000000000002,67100.975999999995,66917.64,0,0,0,0,0,0,0,0,0,0,1.0765E-3,1.0758E-3,0,1.0765E-3,1.0758E-3,1.0761500000000001E-3,0.99996218076012611,0.99996947848401108,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10061,"Blaine, City of",1,0,8.8770000000000007,8.8770000000000007,9.7140000000000004,9.8019999999999996,0,0,0,0,0,0,9.7140000000000004,9.8019999999999996,85327.775999999998,85865.51999999999,8.7469999999999999,76833.648000000001,76623.72,0.96699999999999997,1.0549999999999999,0,1.0549999999999999,0.96699999999999997,0,0,0,0,1.0549999999999999,1.2384E-3,1.2384E-3,0,1.2384E-3,1.2384E-3,1.2384E-3,0.9004808746139592,0.892396573760457,1.1105521893220534,1.1206127815250944,0,0,1,1,0,0,0,1.0549999999999999,0,0,0,0,0,0,0,0,9.7140000000000004,9.8019999999999996,0,1,0,8.343,8.343,0,0,0,0,1.0900000000000001,1.101]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.0039999999999996,9.09,0,0,1.8779999999999999,1.881,16496.351999999999,16477.560000000001,7.1260000000000003,7.2089999999999996,62594.784,63150.84,5.32,46730.880000000005,46603.200000000004,1.806,1.889,1.806,1.889,0,0,0,0,1.806,1.889,7.5319999999999998E-4,7.5319999999999998E-4,0,7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,0.79943653020879613,0.79220313729372938,1.3394736842105264,1.3550751879699248,0,0,1,3,0,0,1.806,1.889,0,0,0,0,0,0,0,0,7.1260000000000003,7.2089999999999996,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10064,"Burley, City of",1,0,14.273999999999999,14.273999999999999,16.594000000000001,17.510999999999999,0,0,0,0,0,0,16.594000000000001,17.510999999999999,145761.696,153396.35999999999,14.064,123538.17600000001,123200.64,2.5300000000000011,3.4469999999999992,2.5300000000000011,3.4469999999999992,0,0,0,0,2.5300000000000011,3.4469999999999992,1.9911E-3,1.9911E-3,0,1.9911E-3,1.9911E-3,1.9911E-3,0.84752718160178375,0.80314465487407916,1.1798919226393629,1.24509385665529,0,0,1,3,0,0,2.5299999999999998,3.4470000000000001,0,0,0,-8.8817841970012523E-16,0,-8.8817841970012523E-16,0,0,16.594000000000001,17.510999999999999,0,1,0,13.851000000000001,13.878,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",1,0,2.4129999999999998,2.4129999999999998,4.6470000000000002,4.8849999999999998,0,0,0,0,0,0,4.508,4.5270000000000001,39598.271999999997,39656.520000000004,2.3780000000000001,20888.352000000003,20831.280000000002,2.13,2.149,2.13,2.149,0,0,0,0,2.13,2.149,3.367E-4,3.367E-4,0,3.367E-4,3.367E-4,3.367E-4,0.5275587833850931,0.52534459807819744,1.8957106812447433,1.9037005887300251,7.5828427249789748E-2,7.6148023549201013E-2,1,1,0,0,2.13,2.149,0,0,0,0,0,0,0,0,4.508,4.5270000000000001,0,1,0,2.2679999999999998,2.2679999999999998,0,0,0,0,2.0960000000000001,2.12]
[null,10066,"Centralia, City of",1,0,24.734999999999999,24.734999999999999,32.284999999999997,32.43,0,0,7.109,7.1139999999999999,62445.455999999998,62318.64,25.175999999999998,25.315999999999999,221145.984,221768.16,24.370999999999999,214074.864,213489.96,0.80500000000000005,0.94499999999999995,0,0,0.80500000000000005,0.94499999999999995,0,0,0,0,3.4502999999999999E-3,3.4502999999999999E-3,0,3.4502999999999999E-3,3.4502999999999999E-3,3.4502999999999999E-3,0.97505740311290079,0.97085193522972557,1.0330310615075293,1.0387755939436216,0,0,3,3,20,0,0,0,0,0,0,0,0,0,0,0,25.175999999999998,25.315999999999999,1,1,0,23.248000000000001,23.248000000000001,0,0,0,0,0.377,0.377]
[null,10067,"Cheney, City of",1,0,16.053000000000001,16.053000000000001,17.448,17.911000000000001,0,0,0,0,0,0,17.448,17.911000000000001,153263.23199999999,156900.36000000002,15.817,138936.52799999999,138556.92000000001,1.6310000000000002,2.0940000000000012,1.6310000000000002,2.0940000000000012,0,0,0,0,1.6310000000000002,2.0940000000000012,2.2393000000000001E-3,2.2393000000000001E-3,0,2.2393000000000001E-3,2.2393000000000001E-3,2.2393000000000001E-3,0.90652185032668509,0.88308822759756567,1.1031168995384713,1.1323892014920656,0,0,3,3,0,0,1.631,2.0939999999999999,0,0,0,0,0,0,0,0,17.448,17.911000000000001,1,1,0,15.087999999999999,15.087999999999999,0,0,0,0,0.28499999999999998,0.42199999999999999]
[null,10068,"Chewelah, City of",1,0,2.8109999999999999,2.8109999999999999,2.5219999999999998,2.52,0,0,0,0,0,0,2.5219999999999998,2.52,22153.248,22075.200000000001,2.77,24331.68,24265.200000000001,0,0,0,0,0,0,0,0,0,0,3.5710000000000001E-4,3.568E-4,0,3.5710000000000001E-4,3.568E-4,3.5694999999999998E-4,1,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,2.5219999999999998,2.52,0,1,0,2.589,2.5939999999999999,0,0,0,0,0,0]
[null,10070,"Declo, City of",1,0,0.36399999999999999,0.36399999999999999,0.38900000000000001,0.38900000000000001,0,0,0,0,0,0,0.38900000000000001,0.38900000000000001,3416.9760000000001,3407.6400000000003,0.35899999999999999,3153.4559999999997,3144.8399999999997,0.03,0.03,0,0,0.03,0.03,0,0,0,0,5.0800000000000002E-5,5.0800000000000002E-5,0,5.0800000000000002E-5,5.0800000000000002E-5,5.0800000000000002E-5,0.92241373264781479,0.92241373264781479,1.0835654596100279,1.0835654596100279,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.38900000000000001,0.38900000000000001,0,1,0,0.377,0.377,0,0,0,0,0,0]
[null,10071,"Drain, City of",1,0,1.9430000000000001,1.9430000000000001,1.865,1.8640000000000001,0,0,0,0,0,0,1.865,1.8640000000000001,16382.16,16328.640000000001,1.9139999999999999,16812.576000000001,16766.64,0,0,0,0,0,0,0,0,0,0,2.6400000000000002E-4,2.6390000000000002E-4,0,2.6400000000000002E-4,2.6390000000000002E-4,2.6394999999999999E-4,0.99985434852546928,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,1.865,1.8640000000000001,0,1,0,1.8779999999999999,1.8779999999999999,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",1,0,24.34,24.34,25.509,25.696999999999999,0,0,0,0,0,0,25.509,25.696999999999999,224071.05600000001,225105.72,23.981999999999999,210657.88800000001,210082.32,1.5269999999999999,1.7150000000000001,1.5269999999999999,1.7150000000000001,0,0,0,0,1.5269999999999999,1.7150000000000001,3.3953E-3,3.3953E-3,0,3.3953E-3,3.3953E-3,3.3953E-3,0.94014830783252967,0.9332701554461611,1.0636727545659246,1.0715119673088149,0,0,1,3,0,0,1.5269999999999999,1.7150000000000001,0,0,0,0,0,0,0,0,25.509,25.696999999999999,1,1,0,22.876999999999999,22.876999999999999,0,0,0,0,1.698,1.7729999999999999]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,32.273000000000003,32.518999999999998,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,29.33,29.579000000000001,257634.71999999997,259112.04,26.681999999999999,234374.68799999999,233734.31999999998,2.6480000000000001,2.8969999999999998,2.6480000000000001,2.8969999999999998,0,0,0,0,2.6480000000000001,2.8969999999999998,3.7775E-3,3.7775E-3,0,3.7775E-3,3.7775E-3,3.7775E-3,0.91794569105754031,0.91090935414680652,1.0992429353121955,1.1085750693351324,0,0,3,3,0,0,2.6480000000000001,2.8969999999999998,0,0,0,0,0,0,0,0,29.33,29.579000000000001,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10076,"Heyburn, City of",1,0,4.8890000000000002,4.8890000000000002,8.0359999999999996,8.1319999999999997,0,0,0,0,0,0,8.0359999999999996,8.1319999999999997,70588.224000000002,71236.319999999992,4.8170000000000002,42312.527999999998,42196.92,3.2189999999999999,3.3149999999999999,3.2189999999999999,3.3149999999999999,0,0,0,0,3.2189999999999999,3.3149999999999999,6.8199999999999999E-4,6.8199999999999999E-4,0,6.8199999999999999E-4,6.8199999999999999E-4,6.8199999999999999E-4,0.59945432180189151,0.59237763526807674,1.6682582520240812,1.688187668673448,0,0,1,3,0,0,3.2189999999999999,3.3149999999999999,0,0,0,0,0,0,0,0,8.0359999999999996,8.1319999999999997,1,1,0,4.5950000000000006,4.5949999999999998,0,0,0,0,3.2360000000000002,3.2690000000000001]
[null,10078,"McCleary, City of",1,0,3.7729999999999997,3.7729999999999997,4.3499999999999996,4.8090000000000002,0,0,0,0,0,0,4.3499999999999996,4.8090000000000002,38210.399999999994,42126.840000000004,3.718,32658.912,32569.68,0.63200000000000001,1.091,0,1.091,0.63200000000000001,0,0,0,0,1.091,5.264E-4,5.264E-4,0,5.264E-4,5.264E-4,5.264E-4,0.85474835310344832,0.7731660087336244,1.1699838622915546,1.2934373318988703,0,0,1,3,0,0,0,1.091,0,0,0,0,0,0,0,0,4.3499999999999996,4.8090000000000002,1,1,0,3.883,3.9209999999999998,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",1,0,89.494,89.494,84.715999999999994,85.516999999999996,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,81.772999999999996,82.576999999999998,718294.03200000001,723374.52,88.179000000000002,774564.33600000001,772448.04,0,0,0,0,0,0,0,0,0,0,1.15771E-2,1.1690900000000001E-2,0,1.15771E-2,1.1690900000000001E-2,1.1634E-2,1,1,1,1,0,0,3,3,3.7730000000000001,3.5049999999999999,0,0,3.7730000000000001,3.5049999999999999,-3.7730000000000001,-3.5049999999999999,0,0,-3.7730000000000001,-3.5049999999999999,81.772999999999996,82.576999999999998,0,1,0,81.203999999999994,81.414000000000001,0,0,0,0,0,0]
[null,10080,"Milton, Town of",1,0,7.548,7.548,6.6079999999999997,6.61,0,0,0,0,0,0,6.6079999999999997,6.61,58044.671999999999,57903.600000000006,7.4370000000000003,65326.608,65148.12,0,0,0,0,0,0,0,0,0,0,9.3550000000000003E-4,9.3579999999999998E-4,0,9.3550000000000003E-4,9.3579999999999998E-4,9.3565E-4,0.99996639792675546,0.99998441255673221,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,6.6079999999999997,6.61,0,1,0,6.86,6.8630000000000004,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",1,0,10.611000000000001,10.611000000000001,12.055999999999999,12.051,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,9.1129999999999995,9.1110000000000007,80048.59199999999,79812.36,10.455,91836.72,91585.8,0,0,0,0,0,0,0,0,0,0,1.2902E-3,1.2899000000000001E-3,0,1.2902E-3,1.2899000000000001E-3,1.2900500000000001E-3,1,1,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,9.1129999999999995,9.1110000000000007,1,1,0,9.2230000000000008,9.2240000000000002,0,0,0,0,0,0]
[null,10082,"Minidoka, City of",1,0,0.12,0.12,9.9000000000000005E-2,9.9000000000000005E-2,0,0,0,0,0,0,9.9000000000000005E-2,9.9000000000000005E-2,869.61599999999999,867.24,0.11799999999999999,1036.5119999999999,1033.6799999999998,0,0,0,0,0,0,0,0,0,0,1.4E-5,1.4E-5,0,1.4E-5,1.4E-5,1.4E-5,0.9988596969696969,0.9988596969696969,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,9.9000000000000005E-2,9.9000000000000005E-2,0,1,0,9.5000000000000001E-2,9.5000000000000001E-2,0,0,0,0,0,0]
[null,10089,"Richland, City of",1,0,105.768,105.768,111.452,112.295,0,0,0,0,0,0,111.452,112.295,978994.36800000002,983704.20000000007,104.21299999999999,915406.99199999997,912905.87999999989,7.2389999999999999,8.0820000000000007,7.2389999999999999,8.0820000000000007,0,0,0,0,7.2389999999999999,8.0820000000000007,1.4754E-2,1.4754E-2,0,1.4754E-2,1.4754E-2,1.4754E-2,0.93504725989663706,0.92802784816777228,1.0694635026340285,1.077552704557013,0,0,3,3,0.58199999999999996,0.58199999999999996,6.657,7.5,0.58199999999999996,0.58199999999999996,-1.1102230246251565E-16,0,-1.1102230246251565E-16,0,0,0,110.87,111.71299999999999,1,1,0,99.069000000000003,99.069000000000003,0,0,0,0,2.92,3.7490000000000001]
[null,10095,"Sumas, Town of",1,0,3.6970000000000001,3.6970000000000001,3.8290000000000002,3.8279999999999998,0,0,0,0,0,0,3.8290000000000002,3.8279999999999998,33633.936000000002,33533.279999999999,3.6429999999999998,32000.111999999997,31912.679999999997,0.186,0.185,0,0,0.186,0.185,0,0,0,0,5.1579999999999996E-4,5.1579999999999996E-4,0,5.1579999999999996E-4,5.1579999999999996E-4,5.1579999999999996E-4,0.95149743196657077,0.95174599451410646,1.0510568213011255,1.0507823222618722,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,3.8290000000000002,3.8279999999999998,0,1,0,3.9990000000000001,3.9790000000000001,0,0,0,0,0,0]
[null,10101,"Clallam County PUD #1",1,0,77.162000000000006,77.162000000000006,77.477999999999994,77.471999999999994,0,0,0,0,0,0,77.477999999999994,77.471999999999994,680566.75199999998,678654.72,76.028000000000006,667829.95200000005,666005.28,1.45,1.444,1.45,1.444,0,0,0,0,1.45,1.444,1.0763699999999999E-2,1.0763699999999999E-2,0,1.0763699999999999E-2,1.0763699999999999E-2,1.0763699999999999E-2,0.98128425940912267,0.98136025726068776,1.0190719208712578,1.0189930025779974,5.0953596043562893E-2,5.0949650128899876E-2,3,3,0.67300000000000004,0.67300000000000004,0.77700000000000002,0.77100000000000002,0.67300000000000004,0.67300000000000004,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,0,0,76.805000000000007,76.799000000000007,0,1,0,72.52300000000001,72.522999999999996,0,0,0,0,3.5790000000000002,3.7320000000000002]
[null,10112,"Columbia River PUD",1,0,59.119,59.119,58.862000000000002,59.244999999999997,0,0,0,0,0,0,58.862000000000002,59.244999999999997,517043.80800000002,518986.19999999995,58.25,511668,510270,0.61199999999999999,0.995,0,0,0.61199999999999999,0.995,0,0,0,0,8.2468000000000003E-3,8.2468000000000003E-3,0,8.2468000000000003E-3,8.2468000000000003E-3,8.2468000000000003E-3,0.98960549220209981,0.98320800881087023,1.0105064377682405,1.0170815450643775,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,58.862000000000002,59.244999999999997,1,1,0,55.076999999999998,55.183999999999997,0,0,0,0,0,0]
[null,10118,"Consumers Power",0,1,46.354999999999997,46.354999999999997,51.58,51.968000000000004,0,0,2.363,2.363,20756.592000000001,20699.88,49.216999999999999,49.604999999999997,432322.12799999997,434539.8,45.673999999999999,401200.41599999997,400104.24,3.5430000000000001,3.931,3.5430000000000001,3.931,0,0,0,0,3.5430000000000001,3.931,6.4663000000000003E-3,6.4663000000000003E-3,0,6.4663000000000003E-3,6.4663000000000003E-3,6.4663000000000003E-3,0.93130742728770843,0.92435416216710276,1.0775714848710425,1.0860664710776371,7.0042146516617762E-2,7.0594320620046419E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,45.673999999999999,45.673999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10142,"East End Mutual Electric",1,0,2.7269999999999999,2.7269999999999999,3.3140000000000001,3.347,0,0,0,0,0,0,3.3140000000000001,3.347,29110.175999999999,29319.72,2.6869999999999998,23602.608,23538.12,0.627,0.66,0,0,0.627,0.66,0,0,0,0,3.8039999999999998E-4,3.8039999999999998E-4,0,3.8039999999999998E-4,3.8039999999999998E-4,3.8039999999999998E-4,0.81077370126735049,0.80277981655213615,1.2333457387420916,1.245627093412728,3.0833643468552292E-2,3.1140677335318202E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,3.3140000000000001,3.347,0,1,0,3,3.0059999999999998,0,0,0,0,0,0]
[null,10144,"Eatonville, City of",1,0,3.4180000000000001,3.4180000000000001,3.2570000000000001,3.258,0,0,0,0,0,0,3.2570000000000001,3.258,28609.488000000001,28540.080000000002,3.3679999999999999,29584.511999999999,29503.68,0,0,0,0,0,0,0,0,0,0,4.6109999999999999E-4,4.6129999999999999E-4,0,4.6109999999999999E-4,4.6129999999999999E-4,4.6119999999999999E-4,0.9999747011053115,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,3.2570000000000001,3.258,0,1,0,3.2949999999999999,3.2989999999999999,0,0,0,0,0,0]
[null,10170,"Eugene Water & Electric Board",1,0,254.84299999999999,254.84299999999999,273.74299999999999,276.92599999999999,1,1,42.381,42.392000000000003,372274.70400000003,371353.92000000004,230.36199999999999,233.53399999999999,2023499.808,2045757.8399999999,251.09700000000001,2205636.048,2199609.7200000002,0,0,0,0,0,0,0,0,0,0,3.26136E-2,3.30627E-2,0,3.26136E-2,3.30627E-2,3.2838149999999997E-2,1,0.99999998078121999,1,1,0,0,4,4,0,0,0,0,0,0,0,0,0,0,0,0,230.36199999999999,233.53399999999999,0,0,1,0,0,227.53800000000001,228.08500000000001,0,0,0,0]
[null,10177,"Ferry County PUD #1",1,0,11.839,11.839,8.657,10.083,0,0,0,0,0,0,8.657,10.083,76043.088000000003,88327.08,11.664999999999999,102465.35999999999,102185.4,0,0,0,0,0,0,0,0,0,0,1.2256000000000001E-3,1.4274999999999999E-3,0,1.2256000000000001E-3,1.4274999999999999E-3,1.3265500000000001E-3,0.99998384474991331,0.99999539199642962,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,3,0,0,0,0,0,0,0,0,0,0,0,0,8.657,10.083,1,1,0,8.907,8.9280000000000008,0,0,0,0,0,0]
[null,10186,"Glacier Elec  Coop",1,0,21.635000000000002,21.635000000000002,20.965,21.01,0,0,3.3180000000000001,3.3159999999999998,29145.312000000002,29048.16,17.646999999999998,17.693999999999999,155011.24799999999,154999.44,21.317,187248.52799999999,186736.92,0,0,0,0,0,0,0,0,0,0,2.4984E-3,2.5049999999999998E-3,0,2.4984E-3,2.5049999999999998E-3,2.5016999999999999E-3,1,0.99998711684911934,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,3,0,0,0,0,0,0,0,0,0,0,0,0,17.646999999999998,17.693999999999999,1,1,0,18.152000000000001,18.260000000000002,0,0,0,0,0,0]
[null,10197,"Harney Elec Coop",1,0,23.091999999999999,23.091999999999999,56.280999999999999,87.802000000000007,28.048999999999999,59.325000000000003,0,0,0,0,28.231999999999999,28.477,247989.88800000001,249458.52,22.753,199862.35200000001,199316.28,5.4790000000000001,5.7240000000000002,5.4790000000000001,5.7240000000000002,0,0,0,0,5.4790000000000001,5.7240000000000002,3.2212999999999999E-3,3.2212999999999999E-3,0,3.2212999999999999E-3,3.2212999999999999E-3,3.2212999999999999E-3,0.80593715197293836,0.79900332459528722,1.2408034105392696,1.2515712213774008,8.6856238737748878E-2,8.7609985496418061E-2,1,3,0,0,5.4790000000000001,5.7240000000000002,0,0,0,0,0,0,0,0,28.231999999999999,28.477,1,1,0,21.704000000000001,21.703999999999997,0,0,0,0,4.968,4.9370000000000003]
[null,10203,"Idaho County L & P",1,0,6.306,6.306,6.7290000000000001,6.7750000000000004,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,59107.536,59349,6.2130000000000001,54574.991999999998,54425.88,0.51600000000000001,0.56200000000000006,0,0,0.51600000000000001,0.56200000000000006,0,0,0,0,8.7960000000000002E-4,8.7960000000000002E-4,0,8.7960000000000002E-4,8.7960000000000002E-4,8.7960000000000002E-4,0.92330745341061082,0.9170385024354244,1.0830516658619025,1.0904554965395139,7.5813616610333187E-2,7.6331884757765978E-2,3,3,2,0,0,0,0,0,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,1,1,0,6.4729999999999999,6.5,0,0,0,0,0,0]
[null,10234,"Kootenai Electric Coop",1,0,51.76,51.76,70.899000000000001,73.045000000000002,0,0,0,0,0,0,70.899000000000001,73.045000000000002,622776.81599999999,639874.20000000007,50.999000000000002,447975.21600000001,446751.24000000005,19.899999999999999,22.045999999999999,19.899999999999999,22.045999999999999,0,0,0,0,19.899999999999999,22.045999999999999,7.2202000000000004E-3,7.2202000000000004E-3,0,7.2202000000000004E-3,7.2202000000000004E-3,7.2202000000000004E-3,0.71931773329666149,0.6981847898281881,1.3902037294848919,1.4322829859409008,0,0,3,3,4,0,15.9,22.045999999999999,0,0,0,0,0,0,0,0,66.899000000000001,73.045000000000002,1,1,0,48.648000000000003,48.647999999999996,0,0,0,0,0.128,0.92600000000000005]
[null,10235,"Lakeview L & P (WA)",1,0,33.606999999999999,33.606999999999999,30.236000000000001,30.274999999999999,0,0,0,0,0,0,30.236000000000001,30.274999999999999,265593.02400000003,265209,33.113,290864.592,290069.88,0,0,0,0,0,0,0,0,0,0,4.2807000000000001E-3,4.2862000000000004E-3,0,4.2807000000000001E-3,4.2862000000000004E-3,4.2834500000000003E-3,1,0.99999983692815864,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,30.236000000000001,30.274999999999999,0,1,0,30.675999999999998,30.829000000000001,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",0,1,14.209,14.209,15.089,15.164999999999999,0,0,0,0,0,0,15.089,15.164999999999999,132541.77600000001,132845.4,14,122976,122640,1.089,1.165,1.089,1.165,0,0,0,0,1.089,1.165,1.9821000000000001E-3,1.9821000000000001E-3,0,1.9821000000000001E-3,1.9821000000000001E-3,1.9821000000000001E-3,0.92784782069719662,0.92319787448071222,1.0777857142857143,1.0832142857142857,7.5445000000000012E-2,7.5825000000000004E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,14,14,1,1,0,0,0,0,0,0,0,0,0]
[null,10256,"Midstate Elec Coop",1,0,47.442999999999998,47.442999999999998,58.118000000000002,59.572000000000003,0,0,0.52200000000000002,0.52200000000000002,4585.2480000000005,4572.72,57.595999999999997,59.05,505923.26399999997,517278,46.746000000000002,410616.864,409494.96,10.85,12.304,10.85,12.304,0,0,0,0,10.85,12.304,6.6181E-3,6.6181E-3,0,6.6181E-3,6.6181E-3,6.6181E-3,0.81331181228707106,0.7934609532414556,1.232105420784666,1.2632096863902793,8.0086852351003296E-2,8.2108629615368162E-2,1,1,0,0,10.85,12.304,0,0,0,0,0,0,0,0,57.595999999999997,59.05,1,1,0,44.591000000000001,44.591000000000001,0,0,0,0,6.5090000000000003,7.0650000000000004]
[null,10260,"Modern Elec Coop",1,0,26.677,26.677,27.045999999999999,27.175999999999998,0,0,0,0,0,0,27.045999999999999,27.175999999999998,237572.06399999998,238061.75999999998,26.285,230887.44,230256.6,0.76100000000000001,0.89100000000000001,0,0,0.76100000000000001,0.89100000000000001,0,0,0,0,3.7212999999999999E-3,3.7212999999999999E-3,0,3.7212999999999999E-3,3.7212999999999999E-3,3.7212999999999999E-3,0.97185906139540046,0.9672100446901678,1.0289518736922199,1.033897660262507,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,27.045999999999999,27.175999999999998,1,1,0,25.073,25.073,0,0,0,0,2.343,2.4569999999999999]
[null,10285,"Okanogan County Elec Coop",0,1,6.6260000000000003,6.6260000000000003,7.7830000000000004,7.82,0,0,0,0,0,0,7.7830000000000004,7.82,68365.872000000003,68503.199999999997,6.5289999999999999,57350.735999999997,57194.04,1.2540000000000004,1.2910000000000004,1.2540000000000004,1.2910000000000004,0,0,0,0,1.2540000000000004,1.2910000000000004,9.2429999999999997E-4,9.2429999999999997E-4,0,9.2429999999999997E-4,9.2429999999999997E-4,9.2429999999999997E-4,0.83883698695875619,0.83486806515345258,1.192066166334814,1.1977331903813755,7.7484300811762913E-2,7.7852657374789414E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,6.5289999999999999,6.5289999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10291,"Oregon Trail Coop",1,0,80.363,80.363,78.183999999999997,78.385999999999996,0,0,0,0,0,0,78.183999999999997,78.385999999999996,686768.25599999994,686661.36,79.182000000000002,695534.68799999997,693634.32000000007,0,0,0,0,0,0,0,0,0,0,1.10689E-2,1.10975E-2,0,1.10689E-2,1.10975E-2,1.10832E-2,0.9999959179435689,0.99999608460056655,1,1,0.05,0.05,1,3,0,0,0,0,0,0,0,0,0,0,0,0,78.183999999999997,78.385999999999996,1,1,0,75.531999999999996,75.531999999999996,0,0,0,0,4.7750000000000004,3.181]
[null,10306,"Pend Oreille County PUD  #1",1,0,26.152999999999999,26.152999999999999,137.50800000000001,137.84800000000001,81.793000000000006,82.078999999999994,29.946000000000002,30,263045.66399999999,262800,25.768999999999998,25.768999999999998,226354.89599999998,225736.43999999997,25.768999999999998,226354.89599999998,225736.43999999997,0,0,0,0,0,0,0,0,0,0,3.6483000000000002E-3,3.6483000000000002E-3,0,3.6483000000000002E-3,3.6483000000000002E-3,3.6483000000000002E-3,1,1,1,1,0,0,4,4,0,0,0,0,0,0,0,0,0,0,0,0,25.768999999999998,25.768999999999998,0,0,1,0,0,0,0,0,0,0,0]
[null,10331,"Raft River Elec Coop",0,1,37.148000000000003,37.148000000000003,35.36,35.408000000000001,0,0,0,0,0,0,35.36,35.408000000000001,310602.23999999999,310174.08000000002,36.601999999999997,321511.96799999999,320633.51999999996,0,0,0,0,0,0,0,0,0,0,5.0061000000000003E-3,5.0128999999999998E-3,0,5.0061000000000003E-3,5.0128999999999998E-3,5.0095000000000001E-3,0.99999749792138004,0.99999837348904197,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,35.36,35.408000000000001,1,1,0,0,0,0,0,0,0,0,0]
[null,10338,"Riverside Elec Coop",1,0,2.4079999999999999,2.4079999999999999,2.7549999999999999,2.7869999999999999,0,0,0,0,0,0,2.7549999999999999,2.7869999999999999,24199.919999999998,24414.12,2.3730000000000002,20844.432000000001,20787.480000000003,0.38200000000000001,0.41399999999999998,0,0,0.38200000000000001,0.41399999999999998,0,0,0,0,3.3599999999999998E-4,3.3599999999999998E-4,0,3.3599999999999998E-4,3.3599999999999998E-4,3.3599999999999998E-4,0.86144850816696916,0.85155745963401508,1.160977665402444,1.1744627054361567,3.4829329962073323E-2,3.5233881163084707E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,2.7549999999999999,2.7869999999999999,0,1,0,2.5419999999999998,2.5499999999999998,0,0,0,0,0,0]
[null,10349,"Seattle City Light",1,0,531.72699999999998,531.72699999999998,1056.269,1053.2760000000001,0,0,595.16,594.23199999999997,5227885.4399999995,5205472.3199999994,461.10899999999998,459.04399999999998,4050381.4559999998,4021225.44,523.91099999999994,4602034.2239999995,4589460.3599999994,0,0,0,0,0,0,0,0,0,0,6.5281800000000001E-2,6.4989400000000003E-2,0,6.5281800000000001E-2,6.4989400000000003E-2,6.5135600000000002E-2,1,0.99999986074969893,1,1,0,0,4,4,0,0,0,0,0,0,0,0,0,0,0,0,461.10899999999998,459.04399999999998,0,0,0,0,0,0,0,430.62700000000001,429.30200000000002,0,0]
[null,10363,"Springfield Utility Board",1,0,102.208,102.208,91.05,91.234999999999999,0,0,0,0,0,0,91.05,91.234999999999999,799783.2,799218.6,100.706,884601.50400000007,882184.56,0,0,0,0,0,0,0,0,0,0,1.2890499999999999E-2,1.29166E-2,0,1.2890499999999999E-2,1.29166E-2,1.290355E-2,1,0.99999627729489782,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,91.05,91.234999999999999,0,1,0,91.117000000000004,91.341999999999999,0,0,0,0,0,0]
[null,10376,"Tillamook PUD #1",1,0,56.865000000000002,56.865000000000002,56.807000000000002,56.825000000000003,0,0,0.85,0.69699999999999995,7466.4,6105.7199999999993,56.11,56.128,492870.24,491681.28000000003,56.029000000000003,492158.73600000003,490814.04000000004,8.1000000000000003E-2,9.9000000000000005E-2,0,0,8.1000000000000003E-2,9.9000000000000005E-2,0,0,0,0,7.9322999999999998E-3,7.9322999999999998E-3,0,7.9322999999999998E-3,7.9322999999999998E-3,7.9322999999999998E-3,0.99856936978717403,0.9982530609678838,1.0014456799157578,1.0017669421192597,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,56.11,56.128,1,1,0,53.445999999999998,53.445999999999998,0,0,0,0,2.1190000000000002,2.2589999999999999]
[null,10388,"Umatilla Elec Coop",1,0,114.91200000000001,114.91200000000001,1082.1189999999999,1409.7380000000001,858.73299999999995,1186.2750000000001,0.23200000000000001,0.23200000000000001,2037.8880000000001,2032.3200000000002,221.82499999999999,221.953,1948510.7999999998,1944308.28,113.223,994550.83199999994,991833.48,108.602,108.73,108.602,108.73,0,0,0,0,108.602,108.73,1.6029600000000001E-2,1.6029600000000001E-2,0,1.6029600000000001E-2,1.6029600000000001E-2,1.6029600000000001E-2,0.51092699443836487,0.51063265118707368,1.9591867376769736,1.9603172500287045,7.8367469507078957E-2,7.84126900011482E-2,3,3,110,0,0.60199999999999998,108.73,0,0,0,0,0,0,0,0,113.825,221.953,1,1,0,108.00399999999999,108.004,0,0,0,0,3.105,4.0910000000000002]
[null,10406,"U.S. DOE Albany Research Center",1,0,0.46500000000000002,0.46500000000000002,0.66300000000000003,0.66800000000000004,0,0,0,0,0,0,0.66300000000000003,0.66800000000000004,5823.7920000000004,5851.68,0.45800000000000002,4023.0720000000001,4012.0800000000004,0.20499999999999999,0.21,0,0,0.20499999999999999,0.21,0,0,0,0,6.4800000000000003E-5,6.4800000000000003E-5,0,6.4800000000000003E-5,6.4800000000000003E-5,6.4800000000000003E-5,0.69035603619909502,0.68518870059880244,1.4475982532751093,1.4585152838427948,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.66300000000000003,0.66800000000000004,0,1,0,0.64800000000000002,0.64800000000000002,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",1,0,5.08,5.08,5.2519999999999998,5.2679999999999998,0,0,0,0,0,0,5.2519999999999998,5.2679999999999998,46133.567999999999,46147.68,5.0049999999999999,43963.92,43843.799999999996,0.247,0.26300000000000001,0,0,0.247,0.26300000000000001,0,0,0,0,7.0859999999999999E-4,7.0859999999999999E-4,0,7.0859999999999999E-4,7.0859999999999999E-4,7.0859999999999999E-4,0.95298942098248285,0.95009499601366743,1.0493506493506493,1.0525474525474525,5.7714285714285711E-2,5.7890109890109891E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,5.2519999999999998,5.2679999999999998,0,1,0,4.9210000000000003,4.9210000000000003,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",1,0,13.596,13.596,12.584,12.634,0,0,0,0,0,0,12.585000000000001,12.635,110546.64000000001,110682.59999999999,13.396000000000001,117670.46400000001,117348.96,0,0,0,0,0,0,0,0,0,0,1.7817E-3,1.7887999999999999E-3,0,1.7817E-3,1.7887999999999999E-3,1.7852499999999999E-3,0.99998390309892715,0.99999582999604275,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,12.585000000000001,12.635,1,1,0,12.721,12.721,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",1,0,2.8940000000000001,4.1340000000000003,3.5659999999999998,4.0679999999999996,0,0,0,0,0,0,3.5659999999999998,4.0679999999999996,31323.743999999999,35635.679999999993,4.0730000000000004,35777.232000000004,35679.480000000003,0,0,0,0,0,0,0,0,0,0,5.0489999999999997E-4,5.7589999999999996E-4,0,5.0489999999999997E-4,5.7589999999999996E-4,5.4039999999999991E-4,1,0.999948845501475,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,3.5659999999999998,4.0679999999999996,1,1,0,3.7810000000000001,3.8290000000000002,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",1,0,13.13,13.13,12.315,12.32,0,0,0,0,0,0,12.315,12.32,108174.95999999999,107923.2,12.936999999999999,113638.60799999999,113328.12,0,0,0,0,0,0,0,0,0,0,1.7435E-3,1.7442E-3,0,1.7435E-3,1.7442E-3,1.7438499999999999E-3,0.99999812241169306,0.9999936065746754,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,12.315,12.32,1,1,0,12.307,12.314,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1,0,17.536000000000001,17.536000000000001,16.753,16.887,0,0,0,0,0,0,16.753,16.887,147158.35200000001,147930.12,17.277999999999999,151769.95199999999,151355.28,0,0,0,0,0,0,0,0,0,0,2.3717999999999999E-3,2.3908000000000002E-3,0,2.3717999999999999E-3,2.3908000000000002E-3,2.3813000000000003E-3,0.99999338070793276,1,1,1,0,0,3,3,0,0,0,0,0,0,0,0,0,0,0,0,16.753,16.887,1,1,0,17.154,17.154,0,0,0,0,0,0]
[null,11680,"Weiser, City of",1,0,6.423,6.423,6.5350000000000001,6.5460000000000003,0,0,0,0,0,0,6.5350000000000001,6.5460000000000003,57403.44,57342.96,6.3289999999999997,55593.935999999994,55442.04,0.20599999999999999,0.217,0,0,0.20599999999999999,0.217,0,0,0,0,8.9599999999999999E-4,8.9599999999999999E-4,0,8.9599999999999999E-4,8.9599999999999999E-4,8.9599999999999999E-4,0.96844300535577654,0.96681561869844179,1.0325485858745458,1.034286617159109,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,6.5350000000000001,6.5460000000000003,1,1,0,6.2750000000000004,6.2869999999999999,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",1,0,0,45.847000000000001,45.774999999999999,46.112000000000002,0,0,0,0,0,0,45.774999999999999,46.112000000000002,402087.6,403941.12,45.173000000000002,396799.63200000004,395715.48000000004,0.60199999999999998,0.93899999999999995,0,0,0.60199999999999998,0.93899999999999995,0,0,0,0,6.3953999999999999E-3,6.3953999999999999E-3,0,6.3953999999999999E-3,6.3953999999999999E-3,6.3953999999999999E-3,0.98684968915346793,0.97963750262404559,1.0133265446173598,1.0207867531490049,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,45.774999999999999,46.112000000000002,0,1,0,43.091000000000001,43.090999999999994,0,0,0,0,2.46,2.6389999999999998]
[null,10298,"PNGC Aggregate",1,0,611.26099999999985,611.26099999999985,678.46799999999996,685.154,28.048999999999999,59.325000000000003,13.179,13.185,115764.336,115500.6,665.21600000000001,671.89300000000003,5843257.3440000005,5885782.6800000006,602.27600000000007,5290392.3840000005,5275937.7600000007,67.096000000000004,73.69,67.096000000000004,73.69,0,0,0,0,67.096000000000004,73.69,0,0,0,0,0,0,0.901095967104662,0.8924341936859741,1.1045035830748693,1.1155898624550871,0,0,3,3,14.374000000000001,4.4059999999999997,0,0,3.5760000000000001,3.577,0,0,0,0,0,0,0,0,1,1,0,414.916,414.916,0,0,0,0,36.555999999999997,40.414000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]

{"sheet":"TRL","index":4,"n_rows":139,"n_cols":99,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Retail Load (MWh)"]
[null,null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",269.97800000000001,200.49199999999999,303.82499999999999,222.83500000000001,390.75599999999997,281.72399999999999,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63]
[null,10024,"Benton County PUD #1",76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,75176.258000000002,45552.413999999997,69881.366999999998,49741.913999999997,92673.508000000002,66751.273000000001,90255.468999999997,65392.781000000003,71046.922000000006,47984.046999999999,75093.991999999998,48884.578000000001,75208.241999999998,45969.695,93754.452999999994,64264.938000000002,116630.523,74316.101999999999,134122.391,90452.391000000003,120108.977,72867.491999999998,76703.233999999997,49489.116999999998]
[null,10025,"Benton REA",27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,26580.817999999999,17760.518,22715.324000000001,17325.375,27001.578000000001,20883.094000000001,26557.75,20204.648000000001,20742.228999999999,15194.025,22238.460999999999,15558.82,22137.662,15047.334000000001,28342.25,20370.925999999999,33900.68,21842.886999999999,37264.836000000003,26412.109,36352.741999999998,22531.370999999999,27942.398000000001,20437.008000000002]
[null,10027,"Big Bend Elec Coop",23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24419.34,16635.937999999998,16393.532999999999,12104.495999999999,19403.168000000001,14362.688,19277.006000000001,14213.982,16317.124,11387.114,15385.395,10301.553,20754.238000000001,13820.741,38217.313000000002,28832.708999999999,50394.453000000001,34805.813000000002,49507.362999999998,37235.688000000002,45065.917999999998,30509.618999999999,33200.078000000001,25030.898000000001]
[null,10029,"Blachly Lane Elec Coop",9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10751.012000000001,6063.1639999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518]
[null,10044,"Canby, City of",9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,10456.861999999999,6124.2910000000002,10676.819,6537.0069999999996,12462.781999999999,8190.6859999999997,12867.27,7794.74,11238.717000000001,6305.1379999999999,11115.584999999999,6650.2139999999999,10603.74,5757.3869999999997,9795.2279999999992,5624.52,10039.406000000001,5931.1319999999996,11367.804,6456.2709999999997,11750.44,6222.3249999999998,9478.9850000000006,6057.799,10980.617,5892.9340000000002,10862.371999999999,6643.03,12547.825999999999,8247.1280000000006,12955.531999999999,7848.018,10871.763999999999,6181.6350000000002,11191.073,6695.5069999999996,10675.629000000001,5796.4080000000004,9861.4480000000003,5662.25,10107.224,5971.42,11445.130999999999,6500.14,11464.938,6630.0780000000004,9867.4179999999997,5774.3630000000003]
[null,10046,"Central Electric Coop",35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37895.940999999999,23028.98,39219.129000000001,27079.919999999998,57053.949000000001,39253.976999999999,54134.894999999997,37588.690999999999,42988.406000000003,28032.715,45353.671999999999,29101.800999999999,41723.813000000002,26404.831999999999,37227.453000000001,25658.190999999999,38316.019999999997,23569.044999999998,42603.445,28067.951000000001,43471.362999999998,25916.32,34327.273000000001,22913.780999999999,38450.824000000001,23366.175999999999,39746.875,27444.32,57582.461000000003,39617.601999999999,54661.434000000001,37954.296999999999,42573.726999999999,27762.309000000001,45897.063000000002,29450.473000000002,42270.141000000003,26750.563999999998,37755.550999999999,26022.17,38868.355000000003,23908.798999999999,43141.25,28422.266,44030.262000000002,26249.52,34862.258000000002,23270.893]
[null,10047,"Central Lincoln PUD",64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997]
[null,10055,"Albion, City of",150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994]
[null,10057,"Ashland, City of",8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9793.14,5532.442,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57]
[null,10061,"Blaine, City of",4008.5529999999999,2544.0129999999999,4427.0140000000001,2893.0369999999998,4864.7709999999997,3099.9520000000002,4946.232,3533.2959999999998,4436.1390000000001,2807.5520000000001,4530.1570000000002,2727.24,4052.991,2436.2750000000001,3566.0479999999998,2511.2269999999999,3629.9090000000001,2138.5630000000001,3690.683,2589.1759999999999,3899.299,2234.4609999999998,3575.7910000000002,2279.125,4049.9569999999999,2570.29,4468.6949999999997,2920.2750000000001,4903.3999999999996,3124.567,4982.3990000000003,3559.1320000000001,4471.0320000000002,2829.6350000000002,4561.6620000000003,2746.2060000000001,3922.1959999999999,2613.4430000000002,3732.982,2382.2539999999999,3649.5439999999999,2150.13,3707.654,2601.0810000000001,3914.2449999999999,2243.0259999999998,3591.7559999999999,2289.3000000000002,4206.9470000000001,2674.7150000000001,4631.6310000000003,3032.5830000000001,4913.7780000000002,3483.0929999999998,5396.4340000000002,3518.9029999999998,4708.99,2926.078,4535.9870000000001,3023.31,4200.5110000000004,2550.1289999999999,3848.74,2463.6660000000002,3661.2919999999999,2405.395,4031.4119999999998,2588.5349999999999,4014.5309999999999,2326.3829999999998,3628.7150000000001,2557.9589999999998,4417.7280000000001,2545.4050000000002,4681.21,3065.0439999999999,4961.0290000000005,3516.587,5422.4359999999997,3535.8580000000002,4697.5969999999998,2962.8470000000002,4559.7709999999997,3039.163,4224.0259999999998,2564.4050000000002,3869.8359999999998,2477.17,3679.48,2417.3449999999998,4050.6039999999998,2600.857,3885.1039999999998,2483.9470000000001,3791.2510000000002,2419.5749999999998]
[null,10062,"Bonners Ferry, City of",4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4323.0940000000001,2648.3670000000002,5136.1629999999996,3234.69,5261.741,3309.2370000000001,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3501.5819999999999,1979.548,3592.4580000000001,1828.26,3681.5619999999999,2011.932,3862.422,1899.9770000000001,3321.1990000000001,1853.25,4262.3119999999999,2282.038,4361.7020000000002,2672.018,5165.1809999999996,3252.9650000000001,5293.9170000000004,3329.4740000000002,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3548.366,2005.9970000000001,3641.6770000000001,1853.309,3729.672,2038.2239999999999,3912.701,1924.71,3368.674,1879.742]
[null,10064,"Burley, City of",5754.8280000000004,3497.94,5933.41,3864.7910000000002,7730.7349999999997,5026.277,7419.1080000000002,5337.6760000000004,6440.6210000000001,3991.3249999999998,6468.6469999999999,3792.7060000000001,5724.4989999999998,3271.3580000000002,5170.7259999999997,3366.4769999999999,5807.3230000000003,3061.4319999999998,6373.875,3943.6570000000002,6669.5410000000002,3472.6979999999999,5227.0730000000003,3071.5430000000001,5766.1819999999998,3504.8490000000002,5945.1229999999996,3872.42,7746.11,5036.2659999999996,7433.8490000000002,5348.29,6453.3620000000001,3999.2249999999999,6481.4269999999997,3800.1880000000001,5532.3549999999996,3481.317,5367.6880000000001,3186.4059999999999,5818.8440000000001,3067.5,6386.4620000000004,3951.45,6682.7640000000001,3479.4639999999999,5237.4260000000004,3077.6219999999998,6983.6610000000001,4266.46,7128.85,4649.0290000000005,8761.7790000000005,6160.27,8975.4539999999997,6008.4520000000002,8002.0379999999996,4943.1459999999997,7515.8280000000004,4789.9620000000004,7023.277,4045.11,6645.41,4078.0309999999999,6818.0420000000004,3902.5889999999999,7927.8940000000002,4542.5129999999999,8006.1859999999997,4196.7910000000002,6354.7290000000003,4039.884,7551.759,4290.5870000000004,7491.2539999999999,4891.0410000000002,9179.7250000000004,6436.2550000000001,9383.3580000000002,6312.3559999999998,8096.9830000000002,5073.9840000000004,7930.2049999999999,5046.433,7456.4679999999998,4303.058,7098.2209999999995,4393.0609999999997,7221.8019999999997,4119.2669999999998,8372.5789999999997,4810.9430000000002,8208.7049999999999,4666.4960000000001,6962.73,4101.7280000000001]
[null,10065,"Cascade Locks, City of",1823.174,1282.021,1920.6310000000001,1374.396,2492.3229999999999,1740.72,2521.665,1911.79,2484.123,1685.1110000000001,2460.1390000000001,1635.1120000000001,2044.11,1385.144,1908.74,1422.873,1892.1559999999999,1268.7159999999999,1850.2439999999999,1356.0309999999999,2006.1189999999999,1304.96,1664.818,1179.251,1910.9760000000001,1340.6020000000001,2012.8140000000001,1437.433,2612.0859999999998,1820.74,2641.7089999999998,2001.143,2603.7629999999999,1762.51,2579.0630000000001,1709.3430000000001,2085.393,1505.1489999999999,2052.049,1436.05,1984.0070000000001,1325.261,1938.751,1417.981,2103.9209999999998,1362.6420000000001,1745.0930000000001,1232.1500000000001,1865.21,1242.4390000000001,2050.9940000000001,1424.278,2451.3429999999998,1848.2449999999999,2370.5970000000002,1619.079,2326.59,1518.606,2321.0639999999999,1660.654,2016.6659999999999,1305.643,1822.059,1248.8579999999999,1733.2470000000001,1212.4069999999999,1868.45,1238.5350000000001,1796.1849999999999,1090.434,1603.1690000000001,1186.1790000000001,2010.2190000000001,1210.422,2257.913,1568.684,2580.7629999999999,1939.338,2499.8449999999998,1709.7090000000001,2352.7530000000002,1557.694,2449.6390000000001,1747.309,2135.413,1381.424,1918.671,1332.077,1790.5830000000001,1256.2950000000001,1929.146,1285.0070000000001,1787.972,1200.184,1731.2629999999999,1162.05]
[null,10066,"Centralia, City of",13915.797,8405.6219999999994,15355.209000000001,9686.48,17982.162,11525.781000000001,18426.498,12846.397000000001,16070.325000000001,9751.4740000000002,15834.159,9134.0529999999999,14487.063,8491.5869999999995,11783.457,7533.6310000000003,12161.82,6678.5159999999996,12020.587,7523.8689999999997,13273.47,6970.9340000000002,11675.225,6937.4359999999997,14149.004000000001,8539.223,15564.592000000001,9834.4439999999995,18201.324000000001,11658.698,18631.467000000001,12981.933999999999,16257.933000000001,9866.9259999999995,16032.073,9258.1749999999993,14203.343999999999,9083.2759999999998,12357.01,7270.1329999999998,12356.118,6781.3810000000003,12156.485000000001,7602.7619999999997,13352.213,7016.3689999999997,11698.132,6950.8909999999996,14041.156999999999,8464.4889999999996,15464.054,9715.1970000000001,17937.453000000001,12346.161,19276.050999999999,12101.498,17047.773000000001,10193.14,15581.939,9923.44,14846.844999999999,8505.6640000000007,12522.885,7314.45,12057.876,7177.4859999999999,12630.514999999999,7231.3270000000002,13333.241,6917.6469999999999,11539.132,7418.8680000000004,14922.075000000001,8198.25,15728.834999999999,9894.81,18113.201000000001,12471.983,19363.344000000001,12161.257,16362.545,9922.2690000000002,15576.992,9920.2870000000003,14841.692999999999,8502.7189999999991,12517.764999999999,7311.4690000000001,12052.788,7174.4579999999996,12625.344999999999,7228.38,12899.297,7343.4709999999995,11949.197,7000.6729999999998]
[null,10067,"Cheney, City of",7411.4219999999996,4308.0720000000001,7193.2740000000003,4886,8660.8860000000004,6165.0810000000001,9039.2199999999993,6267.598,8084.1869999999999,5216.6360000000004,7931.5119999999997,4966.1090000000004,7239.1270000000004,4426.5110000000004,6264.0969999999998,3858.1750000000002,6757.2120000000004,3886.355,6593.875,4176.8599999999997,7373.8419999999996,4128.6450000000004,6111.009,3872.864,7472.2849999999999,4343.45,7258.0230000000001,4929.9799999999996,8735.0570000000007,6217.88,9112.2109999999993,6318.2079999999996,8149.5950000000003,5258.8429999999998,7993.9949999999999,5005.2309999999998,7294.8029999999999,4460.5559999999996,6320.8620000000001,3893.1370000000002,6812.5739999999996,3918.1959999999999,6648.1270000000004,4211.2250000000004,7435.5739999999996,4163.2079999999996,6164.1130000000003,3906.518,7513.9949999999999,4382.9620000000004,7800.8159999999998,5283.19,9242.0499999999993,6553.2020000000002,9649.1630000000005,6726.4840000000004,8555.7170000000006,5521.1880000000001,8305.3379999999997,5190.0640000000003,7449.8370000000004,4547.6109999999999,6984.55,4343.55,6938.2790000000005,3973.5569999999998,7201.4470000000001,4688.7060000000001,7508.1480000000001,4222.6019999999999,6548.6710000000003,4129.03,7740.5659999999998,4520.174,8011.1139999999996,5420.78,9448.2929999999997,6691.8580000000002,9856.1,6880.76,8504.3459999999995,5488.1080000000002,8512.9140000000007,5317.1450000000004,7658.5140000000001,4673.0510000000004,7201.0029999999997,4488.223,7139.84,4084.9659999999999,7387.3289999999997,4839.5770000000002,7701.6989999999996,4335.76,6748.0469999999996,4250.085]
[null,10068,"Chewelah, City of",1076.69,627.87099999999998,1174.5070000000001,789.23599999999999,1467.56,1011.71,1476.4110000000001,1002.098,1244.0920000000001,778.63400000000001,1224.019,772.24199999999996,1035.634,634.255,895.15200000000004,562.92100000000005,935.125,539.00699999999995,1037.7370000000001,637.59799999999996,1047.431,580.41800000000001,865.68600000000004,551.29600000000005,1076.69,627.87099999999998,1174.5070000000001,789.23599999999999,1467.56,1011.71,1476.4110000000001,1002.098,1244.0920000000001,778.63400000000001,1224.019,772.24199999999996,1035.634,634.255,895.15200000000004,562.92100000000005,935.125,539.00699999999995,1037.7370000000001,637.59799999999996,1047.431,580.41800000000001,865.68600000000004,551.29600000000005,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1292.796,809.10400000000004,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1247.1559999999999,780.54100000000005,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003]
[null,10070,"Declo, City of",155.56899999999999,97.819000000000003,168.75,114.041,217.846,152.773,213.65299999999999,161.90600000000001,181.90700000000001,118.827,175.131,111.399,156.61199999999999,95.653000000000006,138.434,96.704999999999998,139.261,84.162000000000006,148.803,100.73,161.066,88.730999999999995,142.29400000000001,85.989000000000004,155.72399999999999,97.917000000000002,168.91900000000001,114.155,218.06399999999999,152.92599999999999,213.86600000000001,162.06800000000001,182.08799999999999,118.946,175.30600000000001,111.511,151.08500000000001,101.432,143.69900000000001,91.674000000000007,139.4,84.245999999999995,148.952,100.831,161.227,88.82,142.43600000000001,86.075000000000003,159.87299999999999,101.009,173.934,117.965,214.07499999999999,164.49600000000001,225.583,156.51599999999999,194.197,125.431,173.65799999999999,121.143,161.60900000000001,98.935000000000002,148.785,94.804000000000002,141.24,93.119,159.482,98.295000000000002,165.03100000000001,90.724999999999994,140.744,93.37,165.821,95.316000000000003,174.10499999999999,118.081,214.286,164.65799999999999,225.80500000000001,156.67099999999999,186.876,122.217,173.828,121.262,161.767,99.031999999999996,148.93,94.897000000000006,141.37799999999999,93.21,159.63800000000001,98.391999999999996,159.51400000000001,96.492000000000004,146.25299999999999,88.090999999999994]
[null,10071,"Drain, City of",814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,847.06399999999996,492.86,689.51499999999999,451.233,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,818.11699999999996,521.80799999999999,713.36500000000001,427.38299999999998,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,808.42100000000005,489.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,970.29399999999998,583.71,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,732.76099999999997,384.80700000000002,641.72900000000004,411.214,835.42100000000005,462.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,932.06899999999996,568.34900000000005,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,709.51199999999994,408.05700000000002,664.36400000000003,388.57900000000001]
[null,10072,"Ellensburg, City of",11133.477999999999,6545.2839999999997,10730.362999999999,7153.0510000000004,13128.227999999999,9258.4230000000007,13895.46,9562.06,11123.264999999999,6787.8090000000002,11174.154,7009.4579999999996,10188.111000000001,6205.07,9092.857,5786.9359999999997,9381.1029999999992,5492.5540000000001,10097.987999999999,6324.5749999999998,10476.200000000001,5905.9430000000002,8358.6880000000001,5447.5680000000002,11167.117,6565.0590000000002,10762.793,7174.6689999999999,13167.852999999999,9286.3649999999998,13937.376,9590.9040000000005,11156.878000000001,6808.3220000000001,11207.909,7030.634,10218.924000000001,6223.8379999999997,9120.375,5804.4480000000003,9409.4940000000006,5509.1769999999997,10128.526,6343.7030000000004,10507.885,5923.8040000000001,8384.0010000000002,5464.0640000000003,11766.073,6927.6670000000004,11752.451999999999,7837.3890000000001,13609.255999999999,9592.16,14370.806,9892.3209999999999,12461.82,7617.2849999999999,11991.183000000001,7519.6620000000003,10757.236000000001,6549.424,9697.3160000000007,6179.4780000000001,9741.42,5700.2349999999997,10600.603999999999,6632.1880000000001,10741.078,6059.5,9738.4650000000001,6340.308,11810.325999999999,6953.683,11795.188,7865.8789999999999,13653.636,9623.4590000000007,14459.444,9953.3169999999991,12483.790999999999,7620.8609999999999,12059.455,7562.4880000000003,10815.252,6584.7579999999998,9747.3089999999993,6211.2950000000001,9790.4580000000005,5728.9470000000001,10669.144,6675.1149999999998,10803.739,6094.8249999999998,9778.06,6366.1130000000003]
[null,10074,"Forest Grove, City of",13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,14061.697,8569.2440000000006,14697.24,9329.1309999999994,16573.57,11609.377,17332.23,11060.401,16391.330000000002,9721.0290000000005,15498.565000000001,9886.1059999999998,14065.422,8111.1019999999999,12477.356,7404.9369999999999,13091.593999999999,7997.6880000000001,14106.915999999999,8223.0010000000002,15122.763000000001,8034.9189999999999,12132.41,7984.7929999999997,14675.369000000001,8138.1009999999997,14816.352000000001,9404.7360000000008,16707.884999999998,11703.458000000001,17472.526999999998,11149.929,15878.126,9538.2669999999998,15623.986000000001,9966.1090000000004,14179.222,8176.7280000000001,12578.328,7464.86,13197.494000000001,8062.3829999999998,14221.09,8289.5529999999999,14733.239,8611.8670000000002,12690.127,7589.8850000000002]
[null,10076,"Heyburn, City of",3170.931,2286.1329999999998,3224.7910000000002,2429.9079999999999,3916.7750000000001,2857.7240000000002,3761.288,3070.998,3386.21,2413.5680000000002,3473.7649999999999,2371.7820000000002,3158.5590000000002,2135.2170000000001,2982.2049999999999,2309.386,3273.4189999999999,2097.5819999999999,3297.5909999999999,2468.3890000000001,3339.654,2075.3180000000002,2903.5650000000001,2056.6570000000002,3184.127,2295.6529999999998,3238.2489999999998,2440.0439999999999,3933.6019999999999,2870.0030000000002,3777.3879999999999,3084.1590000000001,3400.4079999999999,2423.6880000000001,3488.348,2381.7339999999999,3050.5909999999999,2264.9920000000002,3111.74,2201.6950000000002,3286.9639999999999,2106.2629999999999,3311.402,2478.7350000000001,3353.4740000000002,2083.8980000000001,2915.364,2065.0149999999999,3276.7530000000002,2366.3150000000001,3300.384,2493.1619999999998,3826.9369999999999,3052.6660000000002,3982.971,2986.3780000000002,3609.3829999999998,2540.2750000000001,3483.0590000000002,2598.4650000000001,3296.6680000000001,2231.9079999999999,3209.1469999999999,2283.9340000000002,3211.64,2256.3319999999999,3477.2719999999999,2377.6080000000002,3405.0830000000001,2124.9549999999999,2928.0340000000001,2270.3510000000001,3436.24,2271.9180000000001,3337.51,2521.125,3863.1210000000001,3081.5680000000002,4020.2260000000001,3014.2089999999998,3546.9659999999999,2530.1350000000002,3520.3,2626.3119999999999,3335.502,2258.165,3247.2669999999998,2310.893,3249.808,2283.2429999999999,3515.922,2404.0340000000001,3325.627,2269.4920000000002,3080.3409999999999,2183.125]
[null,10078,"McCleary, City of",1768.009,898.17399999999998,1937.7429999999999,1083.3969999999999,2257.933,1314.55,2386.5259999999998,1456.943,2056.4389999999999,1112.9559999999999,2016.3810000000001,1028.847,1813.077,905.03399999999999,1359.8150000000001,739.51499999999999,1390.355,622.94500000000005,1287.097,673.26599999999996,1401.6110000000001,605.19799999999998,1338.5419999999999,638.68600000000004,1791.9590000000001,910.34100000000001,1964.528,1098.373,2287.8449999999998,1331.9649999999999,2418.54,1476.4870000000001,2086.9029999999998,1129.443,2044.5740000000001,1043.232,1782.182,975.54200000000003,1420.4760000000001,706.45799999999997,1408.1880000000001,630.93499999999995,1301.021,680.55,1415.864,611.35299999999995,1353.9390000000001,646.03300000000002,1961.1780000000001,999.70100000000002,2158.5709999999999,1188.848,2453.3539999999998,1447.3040000000001,2728.8760000000002,1498.6559999999999,2372.4870000000001,1262.241,2281.777,1262.385,2099.5459999999998,1029.692,1845.3720000000001,899.61500000000001,1779.884,855,1825.787,847.86099999999999,1905.748,824.28,1777.9079999999999,901.024,2228.915,1052.5999999999999,2360.7710000000002,1299.0519999999999,2695.0709999999999,1526.8409999999999,2943.627,1620.34,2535.502,1361.355,2500.9119999999998,1376.579,2299.5659999999998,1127.8109999999999,2072.2860000000001,1019.888,2015.288,963.04200000000003,2078.759,965.10400000000004,2097.0479999999998,979.56299999999999,2045.095,959.64099999999996]
[null,10079,"McMinnville, City of",35685.527000000002,21071.525000000001,39507.472999999998,24542.855,43392.711000000003,26797.355,43392.601999999999,29268.118999999999,40510.328000000001,24092.822,41228.644999999997,23645.018,37733.991999999998,21395.692999999999,35144.398000000001,21951.771000000001,36114.648000000001,19989.883000000002,35771.031000000003,22072.449000000001,37806.550999999999,20367.509999999998,34820.559000000001,20813.561000000002,35774.43,21124.02,39605.921999999999,24604.013999999999,43500.891000000003,26864.155999999999,43500.781000000003,29341.088,40611.285000000003,24152.865000000002,41331.398000000001,23703.947,36846.063000000002,22430.942999999999,36149.531000000003,21088.868999999999,36204.608999999997,20039.682000000001,35860.152000000002,22127.438999999998,37900.745999999999,20418.254000000001,34907.296999999999,20865.400000000001,38688.480000000003,23527.384999999998,38187.055,23238.105,42210.983999999997,27913.67,45694.093999999997,28057.098000000002,40775.300999999999,23930.52,40793.875,25224.728999999999,37473.175999999999,21192.050999999999,35691.523000000001,20826.425999999999,34966.097999999998,20943.900000000001,36874.608999999997,21199.912,39024.792999999998,21455.127,34352.589999999997,21904.578000000001,40095.190999999999,22615.623,38436.133000000002,23389.678,42474.207000000002,28087.74,45996.27,28242.636999999999,40813.578000000001,24229.190999999999,41064.281000000003,25391.936000000002,37729.688000000002,21337.115000000002,35940.472999999998,20971.695,35209.438000000002,21089.657999999999,37124.004000000001,21343.294999999998,38224.961000000003,22669.15,35617.527000000002,21031.278999999999]
[null,10080,"Milton, Town of",2950.8589999999999,1867.6869999999999,3345.154,2209.6010000000001,3801.2150000000001,2469.6590000000001,3742.527,2694.9630000000002,3359.6550000000002,2101.5439999999999,3340.9479999999999,2013.489,2898.1460000000002,1749.5809999999999,2306.1219999999998,1615.0920000000001,2270.0500000000002,1335.0989999999999,2360.7739999999999,1646.97,2547.0590000000002,1471.6130000000001,2279.681,1442.4549999999999,2955.3359999999998,1870.521,3349.7649999999999,2212.6469999999999,3805.4029999999998,2472.3809999999999,3746.5340000000001,2697.8490000000002,3364.107,2104.33,3345.4520000000002,2016.204,2796.991,1857.9369999999999,2389.498,1527.2139999999999,2267.364,1333.519,2358.1350000000002,1645.1289999999999,2544.2269999999999,1469.9760000000001,2277.0050000000001,1440.7619999999999,2959.6819999999998,1873.271,3354.241,2215.6039999999998,3671.442,2613.0509999999999,3892.1129999999998,2558.9639999999999,3493.518,2154.4859999999999,3231.7550000000001,2136.913,2906.998,1754.925,2386.8310000000001,1525.509,2183.125,1413.6130000000001,2443.4009999999998,1555.511,2541.4749999999999,1468.386,2190.1260000000002,1523.3979999999999,3070.2040000000002,1769.645,3358.5909999999999,2218.4769999999999,3675.2510000000002,2615.7620000000002,3896.0369999999998,2561.5439999999999,3372.634,2109.663,3235.857,2139.625,2911.2370000000001,1757.4839999999999,2384.2379999999998,1523.8510000000001,2180.6799999999998,1412.03,2440.8159999999998,1553.865,2450.8229999999999,1554.818,2271.8780000000002,1437.518]
[null,10081,"Milton-Freewater, City of",4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4454.8649999999998,2705.4279999999999,4184.2740000000003,2856.0990000000002,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4263.1049999999996,2897.1880000000001,4366.741,2673.6329999999998,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7153.4380000000001,5523.5609999999997,7121.2290000000003,4946.2430000000004,5610.1980000000003,3713.9110000000001,5026.57,3576.5219999999999,4454.8649999999998,2705.4279999999999,4366.741,2673.6329999999998,4479.3320000000003,2741.4479999999999,5617.2809999999999,3229.19,5890.1589999999997,3110.8969999999999,4345.5010000000002,3045.4969999999998,4743.527,2771.8429999999998,5354.0959999999995,3702.0509999999999,7153.4380000000001,5523.5609999999997,7121.2290000000003,4946.2430000000004,5374.0439999999999,3616.7179999999998,5026.57,3576.5219999999999,4454.8649999999998,2705.4279999999999,4366.741,2673.6329999999998,4479.3320000000003,2741.4479999999999,5617.2809999999999,3229.19,5656.8770000000004,3344.18,4543.4390000000003,2847.5590000000002]
[null,10082,"Minidoka, City of",35.302999999999997,26.434999999999999,43.593000000000004,33.118000000000002,64.402000000000001,47.558,61.127000000000002,50.567,52.162999999999997,37.222000000000001,46.805999999999997,32.747999999999998,36.802,26.356000000000002,27.518999999999998,22.317,28.082999999999998,18.437999999999999,28.419,21.998000000000001,29.225000000000001,18.763000000000002,24.951000000000001,18.427,35.302999999999997,26.434999999999999,43.593000000000004,33.118000000000002,64.402000000000001,47.558,61.127000000000002,50.567,52.162999999999997,37.222000000000001,46.805999999999997,32.747999999999998,35.4,27.759,28.59,21.245999999999999,28.082999999999998,18.437999999999999,28.419,21.998000000000001,29.225000000000001,18.763000000000002,24.951000000000001,18.427,37.658000000000001,28.271000000000001,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,53.735999999999997,38.091999999999999,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,33.286999999999999,21.3,28.273,22.838000000000001,39.087000000000003,26.841999999999999,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,51.613,37.048000000000002,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,32.103999999999999,22.483000000000001,29.417999999999999,21.693000000000001]
[null,10089,"Richland, City of",41966.09,27357.925999999999,44010.48,30792.657999999999,59881.258000000002,41243.550999999999,56923.188000000002,43614.644999999997,44480.565999999999,29834.870999999999,46210.004000000001,29133.365000000002,41578.277000000002,25310.294999999998,42979.421999999999,29718.645,48829.836000000003,27641.949000000001,54158.07,35763.875,57362.112999999998,31111.585999999999,42862.703000000001,27358.280999999999,42280.086000000003,27562.625,44339.546999999999,31022.893,60328.906000000003,41551.870999999999,57348.550999999999,43940.550999999999,44812.292999999998,30057.379000000001,46554.737999999998,29350.708999999999,40227.012000000002,27161.588,45049.171999999999,28192.82,49195.125,27848.74,54563.305,36031.476999999999,57791.046999999999,31344.232,43183.152000000002,27562.812999999998,42801.968999999997,27902.844000000001,45120.508000000002,31569.307000000001,58470.555,44419.218999999997,60640.722999999998,42130.527000000002,46923.16,30998.692999999999,45668.983999999997,31811.613000000001,41612.805,25331.313999999998,45317.133000000002,28360.511999999999,47851.66,30099.171999999999,56928.629000000001,33990.288999999997,57832.343999999997,31366.631000000001,42080.891000000003,29762.221000000001,44761.593999999997,26375.502,45348.629000000001,31728.91,58551.258000000002,44480.538999999997,60795.675999999999,42238.184000000001,46777.004000000001,31375.178,45937.690999999999,31998.794999999998,41912.120999999999,25513.523000000001,45614.563000000002,28546.651999999998,48149.097999999998,30286.258000000002,57243.917999999998,34178.538999999997,55985.957000000002,33665.652000000002,44095.620999999999,28145.224999999999]
[null,10095,"Sumas, Town of",1664.4469999999999,942.202,1618.8140000000001,969.10199999999998,1690.2639999999999,1018.646,1941.5419999999999,1227.979,1806.578,1024.579,1977.1859999999999,1061.326,1766.049,955.58399999999995,1697.54,1029.7560000000001,1735.9549999999999,895.43499999999995,1681.6510000000001,1029.8630000000001,1791.789,932.59100000000001,1601.242,914.221,1674.6569999999999,947.98199999999997,1626.462,973.68,1690.4970000000001,1018.787,1948.8440000000001,1232.598,1811.3510000000001,1027.2860000000001,1982.0070000000001,1063.914,1716.277,1010.313,1749.624,978.90599999999995,1733.759,894.303,1678.4570000000001,1027.9069999999999,1785.069,929.09299999999996,1594.2629999999999,910.23599999999999,1720.414,976.94399999999996,1705.9010000000001,1013.3390000000001,1797.5419999999999,1158.8820000000001,2045.316,1198.856,1970.0170000000001,1085.5719999999999,1938.299,1119.82,1759.2739999999999,958.654,1723.7950000000001,971.52099999999996,1698.75,946.99300000000005,1732.2829999999999,987.54899999999998,1745.4190000000001,889.45299999999997,1544.653,945.24199999999996,1762.979,925.48400000000004,1699.655,1009.63,1789.7560000000001,1153.8630000000001,2052.5279999999998,1203.0840000000001,1888.182,1050.8320000000001,1945.385,1123.914,1763.694,961.06299999999999,1727.3610000000001,973.53099999999995,1700.84,948.15800000000002,1735.0239999999999,989.11199999999997,1700.126,937.82299999999998,1590.9010000000001,899.125]
[null,10101,"Clallam County PUD #1",34346.656000000003,20089.710999999999,40720.531000000003,26366.495999999999,48168.758000000002,31127.826000000001,48509.438000000002,32226.030999999999,43023.453000000001,26647.423999999999,41078.472999999998,24959.865000000002,33423.608999999997,20678.359,26471.421999999999,17665.072,24887.578000000001,14520.771000000001,23619.436000000002,15155.915000000001,24805.363000000001,14044.844999999999,24680.703000000001,15285.903,34346.656000000003,20089.710999999999,40720.531000000003,26366.495999999999,48168.758000000002,31127.826000000001,48509.438000000002,32226.030999999999,43023.453000000001,26647.423999999999,41078.472999999998,24959.865000000002,33423.608999999997,20678.359,26471.421999999999,17665.072,24887.578000000001,14520.771000000001,23619.436000000002,15155.915000000001,24805.363000000001,14044.844999999999,24680.703000000001,15285.903,33177.324000000001,19659.169999999998,40222.016000000003,27198.115000000002,48160.612999999998,32228.879000000001,48426.476999999999,32708.875,44343.75,28339.57,41676.035000000003,26317.636999999999,32845.608999999997,20770.011999999999,27267.044999999998,18313.623,24792.458999999999,14797.011,23851.84,15516.281999999999,24931.768,14278.392,24831.324000000001,15916.34,33174.949000000001,19657.763999999999,40219.527000000002,27196.438999999998,48157.347999999998,32226.699000000001,48423.383000000002,32706.787,43199.343999999997,27608.190999999999,41673.718999999997,26316.175999999999,32844.167999999998,20769.101999999999,27265.359,18312.491999999998,24791.178,14796.246999999999,23850.276999999998,15515.27,24930.366999999998,14277.591,24829.807000000001,15915.366]
[null,10112,"Columbia River PUD",25800.625,15168.316000000001,25845.377,17402.775000000001,30049.146000000001,20348.726999999999,31959.673999999999,21438.460999999999,26322.701000000001,16581.373,28024.567999999999,17401.018,24885.294999999998,15173.831,23031.184000000001,14984.521000000001,23600.346000000001,13985.157999999999,24710.75,15739.861000000001,26143.766,15208.593000000001,22898.276999999998,14716.76,25997.065999999999,15284.08,26042.273000000001,17535.484,30274.76,20502.043000000001,32203.044999999998,21602.141,26523.094000000001,16708.07,28238.026999999998,17533.932000000001,25073.037,15288.843000000001,23206.544999999998,15099.102999999999,23780.1,14092.1,24898.938999999998,15860.254000000001,26343.067999999999,15324.79,23072.706999999999,14829.353999999999,25619.226999999999,14951.275,25468.035,17184.565999999999,31575.91,21127.690999999999,31644.298999999999,21395.807000000001,27202.745999999999,17098.643,28007.076000000001,17374.053,25951.723000000002,15713.313,23083.016,15125.272999999999,24213.092000000001,14252.456,24996.886999999999,15756.761,26345.195,15285.406999999999,22999.998,14671.019,25776.846000000001,15043.463,25619.690999999999,17287.008000000002,31739.884999999998,21237.743999999999,31808.048999999999,21506.833999999999,26547.66,16687.526999999998,28167.062999999998,17473.576000000001,26108.555,15808.688,23255.629000000001,15238.887000000001,24393.437999999998,14359.003000000001,25175.384999999998,15869.731,26530.583999999999,15393.191000000001,23173.905999999999,14782.413]
[null,10118,"Consumers Power",20930.109,12654.777,23500.758000000002,15109.918,28342.109,17803.84,27164.998,19370.498,25077.032999999999,15123.388999999999,24764.266,14294.647999999999,21673.93,12723.058999999999,18401.596000000001,12527.862999999999,19202.599999999999,10787.709000000001,20334.109,13229.195,21976.662,11655.49,18653.627,11275.710999999999,21086.243999999999,12749.178,23677.592000000001,15223.615,28555.49,17937.881000000001,27369.813999999998,19516.544999999998,25265.377,15236.978999999999,24950.134999999998,14401.939,21014.598000000002,13640.16,19254.631000000001,11906.703,19346.752,10868.689,20486.361000000001,13328.248,22141.1,11742.700999999999,18791.559000000001,11359.085999999999,21703.484,13133.239,24309.313999999998,15603.424000000001,28158.655999999999,19430.828000000001,29101.516,18879.710999999999,26736.217000000001,15898.753000000001,24688.011999999999,15700.227999999999,22454.846000000001,13184.561,19838.955000000002,12301.263999999999,19234.232,11929.305,21886.484,12926.687,22773.901999999998,12108.813,18660.133000000002,12437.718999999999,22649.9,12440.745000000001,24488.445,15718.598,28366.844000000001,19574.761999999999,29317.300999999999,19019.598000000002,26070.293000000001,15715.772999999999,24869.474999999999,15815.733,22619.432000000001,13281.182000000001,19984.09,12391.012000000001,19373.046999999999,12015.627,22046.555,13021.184999999999,22151.219000000001,12986.406999999999,19522.076000000001,11802.98]
[null,10121,"Coos Curry Elec Coop",16711.07,10183.111000000001,17784,11345.754999999999,21502.888999999999,13542.136,22156.671999999999,15276.481,20088.136999999999,12221.531999999999,19823.842000000001,11490.094999999999,18105.388999999999,10516.987999999999,15204.644,10407.534,15153.187,8655.7690000000002,14681.888999999999,9832.2360000000008,16111.370999999999,8857.2209999999995,14978.483,9132.6119999999992,16711.07,10183.111000000001,17784,11345.754999999999,21502.888999999999,13542.136,22156.671999999999,15276.481,20088.136999999999,12221.531999999999,19823.842000000001,11490.094999999999,17407.232,11215.146000000001,15809.221,9802.9560000000001,15153.187,8655.7690000000002,14681.888999999999,9832.2360000000008,16111.370999999999,8857.2209999999995,14978.483,9132.6119999999992,16711.07,10183.111000000001,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20926.197,12537.391,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,16111.370999999999,8857.2209999999995,14390.366,9720.7289999999994,17345.912,9548.2710000000006,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20088.136999999999,12221.531999999999,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,15521.984,9446.607,14978.483,9132.6119999999992]
[null,10142,"East End Mutual Electric",1056.019,716.77700000000004,978.37400000000002,724.56500000000005,1318.952,950.65300000000002,1247.76,996.779,1046.223,722.73,965.44799999999998,634.85299999999995,1119.2560000000001,694.00699999999995,1550.896,1049.9159999999999,2179.2800000000002,1277.9749999999999,2175.17,1522.021,2076.2429999999999,1160.0609999999999,1344.4110000000001,851.43600000000004,1057.796,717.98,980.15800000000002,725.88599999999997,1321.415,952.428,1250.088,998.63800000000003,1048.1379999999999,724.053,967.197,636.00300000000004,1085.373,730.92600000000004,1603.56,1001.771,2183.1460000000002,1280.241,2179.058,1524.739,2079.9369999999999,1162.124,1346.722,852.89400000000001,1065.077,720.83699999999999,997.28,738.40599999999995,1356.806,1064.5840000000001,1392.3019999999999,1021.947,1157.9860000000001,789.37,1000.7190000000001,717.36199999999997,1046.6289999999999,643.22400000000005,1639.4739999999999,1021.962,2129.1410000000001,1366.529,2253.0140000000001,1444.979,2135.4589999999998,1192.2719999999999,1311.3779999999999,905.08,1108.1479999999999,687.26499999999999,1002.681,742.40499999999997,1362.846,1069.3209999999999,1398.508,1026.5039999999999,1126.239,777.92,1006.178,721.274,1052.3979999999999,646.76800000000003,1662.5070000000001,1036.329,2152.9430000000002,1381.8009999999999,2277.0680000000002,1460.4090000000001,2090.3679999999999,1276.1099999999999,1381.4549999999999,871.53300000000002]
[null,10170,"Eugene Water & Electric Board",112178.836,70766.023000000001,119802.617,79775.922000000006,150853.54699999999,98910.960999999996,142566.15599999999,104758.06299999999,125945.016,78942.827999999994,130161.656,77738.789000000004,117289.141,70162.304999999993,104546.273,73476.437999999995,107962.391,63427.116999999998,109404.117,75247.710999999996,118124.641,66471.289000000004,103654.523,66283.695000000007,112505.54700000001,70972.125,120213.891,80049.789000000004,151062.17199999999,99047.758000000002,142833.79699999999,104954.727,126433.758,79249.164000000004,130751.45299999999,78091.039000000004,113273.93,75196.148000000001,109447.92200000001,69636.281000000003,108585.898,63793.413999999997,110046.039,75689.241999999998,118740.758,66817.991999999998,104134.55499999999,66590.656000000003,115980.242,73160.476999999999,122400.086,81492.273000000001,142742.78099999999,103327.69500000001,147483.82800000001,98179.812999999995,129911.07799999999,80168.008000000002,127936.42200000001,84509.547000000006,118652.07,70963.233999999997,110904.984,70558.008000000002,106595.266,69523.008000000002,115979.93799999999,72180.937999999995,120338.992,67721.75,101750.883,72099.672000000006,121749.859,69352.141000000003,123555.05499999999,82261.241999999998,143564.81299999999,103922.734,148474.92199999999,98839.601999999999,130017.141,81481.608999999997,129073.406,85260.593999999997,119817.31299999999,71660.125,112042.266,71281.539000000004,107677.844,70229.101999999999,117210.117,72946.547000000006,117020.781,72949.195000000007,107042.80499999999,68445.093999999997]
[null,10174,"Farmers Elec Coop",177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,181.1,128.846,160.83000000000001,124.28400000000001,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,173.869,136.077,167.267,117.84699999999999,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747]
[null,10183,"Franklin County PUD #1",46413.93,31300.062999999998,45376.129000000001,31514.543000000001,56251.421999999999,38592.195,52010.815999999999,39179.410000000003,47657.733999999997,31600.085999999999,45084.34,28034.315999999999,46646.144999999997,28078.956999999999,53357.105000000003,37317.707000000002,64241.050999999999,37895.847999999998,72886.297000000006,50397.406000000003,74189.351999999999,42794.351999999999,52922.461000000003,34854.921999999999,46569.453000000001,31404.953000000001,45540.629000000001,31628.793000000001,56405.608999999997,38697.983999999997,52157.754000000001,39290.097999999998,47844.156000000003,31723.695,45288.773000000001,28161.437999999998,44998.644999999997,30070.651999999998,55757.535000000003,35282.167999999998,64491.315999999999,38043.480000000003,73216.726999999999,50625.875,74530.601999999999,42991.195,53169.495999999999,35017.612999999998,55387.773000000001,37099.527000000002,52824.546999999999,37004.195,64169.074000000001,48212.065999999999,63996.233999999997,45978.375,55099.152000000002,38075.843999999997,54605.91,39609.339999999997,56966.504000000001,36842.559000000001,64433.32,43910.781000000003,71596.641000000003,46510.48,86861.391000000003,54729.277000000002,84863.483999999997,49882.862999999998,60965.641000000003,44139.063000000002,59602.012000000002,36901.425999999999,54550.245999999999,38507.815999999999,65573.047000000006,49432.34,64696.453000000001,47259.968999999997,54449.02,38410.042999999998,54896.542999999998,39809.175999999999,57258.285000000003,37018.190999999999,64737.078000000001,44102.991999999998,71918.672000000006,46721.468999999997,87355.608999999997,55038.394999999997,82470.116999999998,53055.472999999998,63538.281000000003,42115.953000000001]
[null,10190,"Grant County PUD #2",2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2693.5059999999999,1917.309,3533.3960000000002,2597.049,4419.7139999999999,3322.3829999999998,4462.5280000000002,3345.24,4009.0610000000001,2899.5940000000001,3543.3870000000002,2569.61,2791.21,2052.4110000000001,2651.6480000000001,1873.903,2766.518,1733.9010000000001,3187.0410000000002,2147.107,3220.6489999999999,2006.2090000000001,2649.777,1829.35,3015.1779999999999,2155.6669999999999,3841.3209999999999,2831.973,4787.9009999999998,3514.3209999999999,4768.2929999999997,3598.6640000000002,4113.1859999999997,2978.8960000000002,3759.6950000000002,2726.8380000000002,2943.1379999999999,2171.5279999999998,2760.9160000000002,1951.308,2821.9079999999999,1768.8440000000001,3187.0410000000002,2147.107,3220.6489999999999,2006.2090000000001,2649.777,1829.35]
[null,10204,"Idaho Falls Power",32701.162,19002.947,36011.953000000001,24292.828000000001,44816.383000000002,30496.391,45092.82,30511.835999999999,40873.815999999999,25990.254000000001,38734.512000000002,23708.884999999998,32862.023000000001,19557.868999999999,30159.732,18837.686000000002,33028.434000000001,18014.631000000001,35368.5,20813.223000000002,35529.762000000002,19001.460999999999,30042.633000000002,18325.75,32721.615000000002,19014.828000000001,36031.273000000001,24305.859,44835.637000000002,30509.495999999999,45112.108999999997,30524.891,40893.589999999997,26002.824000000001,38754.57,23721.166000000001,32882.292999999998,19569.928,30179.636999999999,18850.116999999998,33049.362999999998,18026.048999999999,35388.862999999998,20825.205000000002,35550.824000000001,19012.73,30062.678,18337.978999999999,42544.688000000002,25152.254000000001,43844.32,29498.857,54947.987999999998,37379.813000000002,55523.23,38242.383000000002,49653.620999999999,31784.273000000001,48312.788999999997,29701.451000000001,41286.703000000001,24774.723000000002,38617.25,24785.738000000001,40803.355000000003,22670.328000000001,44556.133000000002,26429.136999999999,44821.012000000002,24535.311000000002,37482.836000000003,23074.400000000001,43101.976999999999,25484.543000000001,44348.313000000002,29838.094000000001,55467.671999999999,37733.370999999999,56129.737999999998,38655.648000000001,49747.711000000003,31839.381000000001,48870.535000000003,30043.285,41796.277000000002,25078.719000000001,39091.440999999999,25084.592000000001,41311.733999999997,22948.828000000001,45124.391000000003,26763.907999999999,45365.370999999999,24827.853999999999,37917.230000000003,23339.752]
[null,10231,"Klickitat County PUD #1",25003.076000000001,16676.400000000001,24256.228999999999,16661.278999999999,29581.123,20070.303,28754.190999999999,21813.942999999999,23857.620999999999,15618.304,25638.004000000001,15935.308999999999,23786.1,14582.411,21132.562999999998,14899.578,23747.131000000001,13872.588,26970.664000000001,18714.223000000002,29255.1,17072.018,24494.955000000002,16049.066999999999,25232.548999999999,16829.421999999999,24482.523000000001,16816.598000000002,29807.873,20224.053,28970.072,21977.705000000002,24086.395,15768.025,25870.988000000001,16080.014999999999,23052.773000000001,15692.491,22232.186000000002,14176.066000000001,24223.557000000001,14182.422,27744.384999999998,19289.969000000001,30360.853999999999,17882.175999999999,25878.495999999999,17110.437999999998,24253.684000000001,14162.107,23333.715,15620.271000000001,26541.26,19507.883000000002,27940.282999999999,18826.978999999999,22337.471000000001,14306.861000000001,22852.205000000002,15362.346000000001,22083.315999999999,13114.24,20848,12743.213,21228.620999999999,13267.566000000001,26021.428,15741.099999999999,25875.655999999999,16217.921999999999,23511.234,14900.824000000001,24253.684000000001,14162.107,23333.715,15620.271000000001,26541.26,19507.883000000002,27940.282999999999,18826.978999999999,22337.471000000001,14306.861000000001,22852.205000000002,15362.346000000001,22083.315999999999,13114.24,20848,12743.213,21228.620999999999,13267.566000000001,26021.428,15741.099999999999,25875.655999999999,16217.921999999999,23511.234,14900.824000000001]
[null,10234,"Kootenai Electric Coop",25077.4,15278.718999999999,26810.9,17977.754000000001,34946.870999999999,23930.153999999999,34195.116999999998,24884.664000000001,30134.592000000001,19531.773000000001,30080.853999999999,18245.947,25089.535,15698.1,21727.537,14943.343000000001,24585.861000000001,13913.968999999999,27574.686000000002,17486.525000000001,28633.567999999999,15827.865,22374.83,14450.115,25792.223000000002,15714.231,27499.592000000001,18439.548999999999,35629.773000000001,24397.775000000001,34861.063000000002,25369.291000000001,30832.601999999999,19984.190999999999,30796.960999999999,18680.313999999998,25797.266,16140.916999999999,22409.053,15412.063,25320.26,14329.589,28278.258000000002,17932.699000000001,29374.09,16237.208000000001,23073.607,14901.4,28997.984,17888.018,30445.623,20806.594000000001,38874.097999999998,26817.615000000002,37688.633000000002,28098.18,34185.870999999999,22294.418000000001,34059.836000000003,20980.256000000001,28958.967000000001,18283.766,25430.851999999999,17784.27,28516.85,16444.830000000002,31485.875,20229.146000000001,32657.348000000002,18497.393,26170.440999999999,17183.828000000001,29889.465,18431.164000000001,31321.312999999998,21393.776999999998,39794.483999999997,27447.863000000001,38587.343999999997,28752.197,34770.718999999997,22668.77,34985.843999999997,21541.937999999998,29845.905999999999,18838.710999999999,26270.311000000002,18361.613000000001,29429.168000000001,16961.143,32385.256000000001,20799.491999999998,33602.031000000003,19019.585999999999,27033.506000000001,17741.215]
[null,10237,"Lewis County PUD #1",46171.476999999999,30319.550999999999,51291.745999999999,34794.555,59221.800999999999,39505.714999999997,56680.671999999999,42344.754000000001,56101.559000000001,36296.983999999997,53976.445,33250.211000000003,45916.093999999997,28745.557000000001,38415.082000000002,27204.75,38379,22674.076000000001,36320.851999999999,25131.898000000001,40773.796999999999,23356.518,38146.898000000001,24564.187999999998,46171.483999999997,30319.550999999999,51291.737999999998,34794.555,59221.792999999998,39505.699000000001,56680.637000000002,42344.726999999999,56101.559000000001,36296.983999999997,53976.445,33250.211000000003,44193.616999999998,30468.030999999999,39877.644999999997,25742.188999999998,38379,22674.076000000001,36320.851999999999,25131.901999999998,40773.796999999999,23356.513999999999,38146.898000000001,24564.187999999998,50004.91,32920.781000000003,55285.726999999999,37588.495999999999,65694.273000000001,48221.152000000002,68466.327999999994,46951.667999999998,61989.241999999998,39766.313000000002,57075.351999999999,38859.440999999999,51331.597999999998,32433.109,45208.766000000003,29149.326000000001,40571.343999999997,26439.978999999999,41828.065999999999,26240.407999999999,44694.383000000002,25540.576000000001,39296.660000000003,27853.238000000001,52324.324000000001,31362.018,55793.027000000002,37933.413999999997,66297.616999999998,48664.023000000001,69094.945000000007,47382.75,60114.055,39035.285000000003,57599.203000000001,39216.105000000003,51802.625,32730.721000000001,45623.637000000002,29416.817999999999,40943,26682.184000000001,42211.601999999999,26481.02,43528.023000000001,27350.603999999999,41214.141000000003,26551.785]
[null,10247,"Mason County PUD #3",33676.32,21989.078000000001,40977.983999999997,26756.726999999999,47676.059000000001,31130.256000000001,49216.190999999999,32135.9,42151.332000000002,27522.877,39302.233999999997,25662.539000000001,34749.366999999998,22689.73,28825.083999999999,17879.491999999998,26671.842000000001,16543.891,28054.414000000001,17401.463,28040.201000000001,17392.648000000001,26648.153999999999,16529.197,33863.137000000002,22111.061000000002,41175.491999999998,26885.690999999999,47861.894999999997,31251.605,49401.563000000002,32256.937999999998,42340.961000000003,27646.688999999998,39486.777000000002,25783.037,34933.434000000001,22809.919999999998,29012.407999999999,17995.686000000002,26856.85,16658.645,28245.491999999998,17519.986000000001,28228.940999999999,17509.723000000002,26835.506000000001,16645.407999999999,34044.504000000001,22229.482,41367.245999999999,27010.9,48042.343999999997,31369.43,49581.565999999999,32374.469000000001,43234.762000000002,28230.303,39665.991999999998,25900.059000000001,35112.207000000002,22926.646000000001,29194.351999999999,18108.541000000001,27036.559000000001,16770.111000000001,28431.107,17635.116999999998,28412.298999999999,17623.455000000002,27017.526999999998,16758.307000000001,34220.718999999997,22344.546999999999,41553.574000000001,27132.563999999998,48217.695,31483.921999999999,49756.495999999999,32488.684000000001,42704.055,27883.775000000001,39840.188000000002,26013.796999999999,35285.980000000003,23040.109,29371.219000000001,18218.248,27211.258000000002,16878.476999999999,28611.567999999999,17747.055,28590.578000000001,17734.035,27194.513999999999,16868.092000000001]
[null,10259,"Missoula Elec Coop",12333.234,7434.3869999999997,12912.222,9039.9069999999992,16810.949000000001,11912.019,16717.803,11918.583000000001,13268.209000000001,8828.9150000000009,13810.98,8952.8160000000007,11955.074000000001,7727.1189999999997,10964.81,7354.366,11817.517,7060.8329999999996,12742.022000000001,8153.3890000000001,13346.815000000001,7663.6949999999997,10688.228999999999,7183.1019999999999,12510.813,7541.43,13080.473,9157.7009999999991,16982.418000000001,12033.518,16888.768,12040.468000000001,13440.094999999999,8943.2900000000009,13985.08,9065.6759999999995,12127.249,7838.4040000000005,11133.932000000001,7467.8019999999997,11995.085999999999,7166.9279999999999,12916.468000000001,8265.0149999999994,13528.578,7768.0619999999999,10856.975,7296.5069999999996,14027.361999999999,9128.5959999999995,15334.405000000001,10477.620000000001,17437.605,12917.388999999999,17460.099999999999,11922.707,17978.643,11669.157999999999,15801.187,10938.964,13526.513000000001,8413.5210000000006,12314.072,8071.3729999999996,12779.172,8196.16,14297.442999999999,8658.6110000000008,14720.618,8228.0409999999993,11493.598,8211.0730000000003,14765.191999999999,8686.143,15530.014999999999,10611.273999999999,17660.048999999999,13082.173000000001,17682.824000000001,12074.795,17474.623,11516.01,16002.757,11078.509,13699.062,8520.8469999999998,12471.156999999999,8174.3370000000004,12942.189,8300.7160000000003,14479.817999999999,8769.06,14354.508,8886.8979999999992,12131.677,7824.3729999999996]
[null,10278,"Northern Lights",16146.601000000001,9484.9380000000001,20336.013999999999,13323.839,24763.937999999998,16518.900000000001,23950.18,16039.133,20869.567999999999,13200.043,19927.705000000002,12304.446,16552.508000000002,9878.2559999999994,14056.237999999999,9017.1149999999998,14321.058999999999,8070.1270000000004,15123.182000000001,9189.6460000000006,15452.803,8386.6419999999998,14454.638000000001,8939.5290000000005,16399.377,9633.4249999999993,20578.451000000001,13482.68,25004.687999999998,16679.491999999998,24190.511999999999,16200.082,21115.328000000001,13355.487999999999,20175.736000000001,12457.593000000001,16803.791000000001,10028.222,14300.596,9173.8729999999996,14577.576999999999,8214.68,15372.694,9341.2639999999992,15712.879000000001,8527.7929999999997,14702.54,9092.8439999999991,16652.150000000001,9781.9130000000005,20820.888999999999,13641.521000000001,25245.436000000002,16840.081999999999,24430.846000000001,16361.029,21816.053,13798.694,20423.761999999999,12610.741,17055.080000000002,10178.183999999999,14544.956,9330.6299999999992,14834.093000000001,8359.232,15622.207,9492.8790000000008,15972.957,8668.9439999999995,14950.44,9246.1589999999997,16904.925999999999,9930.3989999999994,21063.322,13800.362999999999,25486.184000000001,17000.673999999999,24671.18,16521.976999999999,21606.846000000001,13666.373,20671.793000000001,12763.886,17306.365000000002,10328.146000000001,14789.316999999999,9487.3870000000006,15090.61,8503.7829999999994,15871.718999999999,9644.4959999999992,16233.032999999999,8810.0949999999993,15198.343999999999,9399.4750000000004]
[null,10284,"Ohop Mutual Light Company",4429.308,3164.7260000000001,5217.5600000000004,3727.8980000000001,6801.2430000000004,4707.2920000000004,6695.78,5179.1329999999998,5568.8649999999998,3836.6370000000002,5356.7860000000001,3560.6790000000001,4614.4870000000001,3093.2370000000001,3136.835,2347.2829999999999,3374.7979999999998,2078.1729999999998,3190.384,2242.348,3531.7489999999998,1991.8150000000001,3084.1149999999998,2055.924,4461.7569999999996,3187.9110000000001,5249.9139999999998,3751.0149999999999,6833.9440000000004,4729.9260000000004,6724.3450000000003,5201.2280000000001,5596.098,3855.3980000000001,5381.6210000000001,3577.1880000000001,4437.0309999999999,3307.3980000000001,3292.6509999999998,2223.5450000000001,3391.7930000000001,2088.6390000000001,3203.806,2251.7820000000002,3543.4380000000001,1998.4069999999999,3092.3220000000001,2061.395,4553.7340000000004,3207.5140000000001,5218.2969999999996,3754.1469999999999,6578.692,5026.6989999999996,7093.2849999999999,4954.915,5705.6279999999997,3850.424,5222.1229999999996,3870.5340000000001,4580.5739999999996,3068.7910000000002,3630.5369999999998,2458.0189999999998,3299.5369999999998,2266.65,3501.6370000000002,2230.2370000000001,3714.51,2102.0659999999998,3100.18,2312.94,4805.8370000000004,3039.6959999999999,5267.1809999999996,3789.3159999999998,6626.2259999999997,5063.0190000000002,7142.5410000000002,4989.3209999999999,5738.0780000000004,3936.2339999999999,5269.9449999999997,3905.9789999999998,4630.3190000000004,3102.1179999999999,3679.9589999999998,2491.48,3348.5540000000001,2300.3229999999999,3552.038,2262.3380000000002,3614.7620000000002,2284.2159999999999,3293.8850000000002,2201.3539999999998]
[null,10304,"Parkland L & W",5752.61,3542.587,6801.8059999999996,4644.2700000000004,7706.3310000000001,5386.8149999999996,7974.4309999999996,5453.433,6988.36,4595.4840000000004,6894.9219999999996,4340.13,5704.0469999999996,3644.9079999999999,4674.741,3125.3429999999998,4561.43,2774.89,4409.2150000000001,2978.9160000000002,4614.7349999999997,2791.3319999999999,4595.3720000000003,2989.922,5767.4,3551.6950000000002,6817.0309999999999,4654.6660000000002,7720.3239999999996,5396.5969999999998,7988.5150000000003,5463.0640000000003,7003.3440000000001,4605.3389999999999,6910.1279999999997,4349.7030000000004,5718.4110000000001,3654.087,4687.9709999999995,3134.1880000000001,4575.9970000000003,2783.752,4423.1639999999998,2988.3389999999999,4629.2619999999997,2800.1190000000001,4609.4610000000002,2999.0889999999999,5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999]
[null,10306,"Pend Oreille County PUD  #1",12741.691000000001,9483.82,16657.697,13600.458000000001,20518.780999999999,16690.761999999999,19597.960999999999,16279.49,16773.048999999999,12907.599,15998,12043.198,13207.290999999999,10027.11,10718.939,8820.0830000000005,10082.754000000001,7558.6350000000002,9959.8050000000003,8159.0709999999999,10284.138999999999,7552.9579999999996,9962.76,8206.2890000000007,12881.312,9587.7430000000004,16791.868999999999,13710.003000000001,20653.203000000001,16800.103999999999,19731.109,16390.094000000001,16910.796999999999,13013.605,16137.021000000001,12147.852999999999,13345.798000000001,10132.268,10852.63,8930.09,10222.14,7663.1270000000004,10093.712,8268.7690000000002,10424.625,7656.1360000000004,10096.374,8316.3459999999995,54147.925999999999,45034.847999999998,60037.09,44867.144999999997,61630.035000000003,52606.262000000002,62916.648000000001,49984.027000000002,57290.586000000003,45248.148000000001,59090.741999999998,45847,53348.32,44413.16,54972.578000000001,41572.188000000002,53515.25,38718.527000000002,52779.004000000001,42317.065999999999,53387.086000000003,41445.762000000002,53047.48,39650.766000000003,54287.699000000001,45138.616999999998,60171.667999999998,44976.288999999997,61764.597999999998,52715.464999999997,63051.527000000002,50092.902000000002,55620.891000000003,43920.652000000002,59230.542999999998,45950.875,53487.421999999999,44517.722999999998,55106.394999999997,41682.07,53655.535000000003,38822.116999999998,52913.656000000003,42426.023000000001,53528.144999999997,41548.370999999999,53181.586000000003,39760.332000000002]
[null,10331,"Raft River Elec Coop",8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,6996.02,5210.3,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001,8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,6996.02,5210.3,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001,8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,7245.8770000000004,5396.3819999999996,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001,8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,6996.02,5210.3,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001]
[null,10342,"Salem Elec Coop",15999.343999999999,9258.4889999999996,18438.271000000001,11250.518,21477.203000000001,12965.06,19566.809000000001,13167.132,18672.535,10763.582,18408.344000000001,10151.128000000001,16358.528,9015.2289999999994,14784.146000000001,9460.4680000000008,15307.401,8205.6990000000005,16782.240000000002,10439.459000000001,18071.383000000002,9152.384,15044.173000000001,8691.4779999999992,16042.288,9283.3520000000008,18483.643,11278.195,21528.793000000001,12996.192999999999,19600.884999999998,13190.069,18704.307000000001,10781.891,18441.82,10169.58,15769.862999999999,9649.7649999999994,15385.582,8908.027,15338.109,8222.15,16829.330000000002,10468.764999999999,18121.331999999999,9177.6669999999995,15075.476000000001,8709.5619999999999,16553.607,9573.7189999999991,17554.581999999999,10714.025,20591.919999999998,13721.112999999999,21499.215,13108.891,19146.66,10867.769,17323.650000000001,10568.388000000001,16491.09,9090.5810000000001,15002.223,8689.5820000000003,15265.455,9058.5460000000003,18020.928,10138.949000000001,18692.393,9469.8729999999996,14971.684999999999,9585.1190000000006,17222.048999999999,8994.9120000000003,17611.234,10748.598,20660.803,13767.013000000001,21574.138999999999,13154.572,18441.984,10630.303,17380.611000000001,10603.136,16546.631000000001,9121.1959999999999,15051.52,8718.1319999999996,15317.798000000001,9089.6039999999994,18082.490000000002,10173.581,18096.756000000001,10161.743,15616.986999999999,9024.0259999999998]
[null,10360,"Southside Elec Lines",1715.0450000000001,1260.7819999999999,1602.2629999999999,1263.806,2317.2310000000002,1777.155,2203.3560000000002,1884.1389999999999,1825.5050000000001,1356.0360000000001,1688.8009999999999,1216.404,2129.0349999999999,1456.145,3420.9540000000002,2664.712,5569.1220000000003,3775.1170000000002,5413.9480000000003,4385.973,5347.2250000000004,3557.431,2851.1149999999998,2161.8130000000001,1720.3979999999999,1264.703,1607.0709999999999,1267.598,2324.181,1782.4849999999999,2209.9650000000001,1889.79,1830.981,1360.104,1693.8679999999999,1220.0530000000001,2053.62,1542.7850000000001,3564.9720000000002,2539.547,5586.35,3786.8110000000001,5430.6940000000004,4399.5,5363.692,3568.413,2860.0059999999999,2168.5459999999998,1942.6690000000001,1427.5429999999999,1855.8969999999999,1463.8630000000001,2430.1880000000001,2030.59,2485.7179999999998,1951.3910000000001,2118.2840000000001,1552.8420000000001,1848.58,1451.806,2297.79,1571.4949999999999,3718.058,2648.759,5538.2150000000001,4119.5829999999996,5900.0730000000003,4374.442,5441.875,3620.5509999999999,3017.127,2507.2779999999998,2049.4940000000001,1375.961,1886.518,1488.0160000000001,2461.89,2057.0790000000002,2518.288,1976.96,2096.7130000000002,1557.4960000000001,1879.23,1475.877,2331.5970000000002,1594.604,3755.7060000000001,2675.6170000000002,5581.0609999999997,4151.4040000000005,5944,4407,5287.0169999999998,3848.1350000000002,3177.4609999999998,2408.9369999999999]
[null,10370,"Tacoma Public Utilities",241041.29699999999,146082.79699999999,247290.641,169250.641,289118.75,198253.875,290003.75,198559.06299999999,261718.18799999999,169487.56299999999,266101.625,167935.56299999999,232891.68799999999,146961.28099999999,206801.06299999999,138865.25,206391.54699999999,126795.70299999999,209241.125,139547.59400000001,219440.859,132303.45300000001,199350.484,131964.67199999999,239042.18799999999,144871.21900000001,245134.625,167775,286460.31300000002,196430.90599999999,288515.93800000002,197540.40599999999,260347.59400000001,168600,264564.96899999998,166965.71900000001,231393.59400000001,146015.96900000001,205519.70300000001,138004.82800000001,211659.92199999999,130032.29700000001,214400.92199999999,142988.79699999999,224599.766,135413.79699999999,204096.65599999999,135106.53099999999,244460.54699999999,148113.016,249968.20300000001,170975.92199999999,290487.78100000002,199923.875,293802.34399999998,200723.06299999999,266308.03100000002,173220.31299999999,269241.34399999998,170610.03099999999,236711.141,149290.67199999999,210522.29699999999,142001.891,210247.141,129045.29700000001,213707.57800000001,142215.516,223175.016,135055.70300000001,203322.266,134417.20300000001,243332.81299999999,147429.75,248442.92199999999,169932.641,289056.53100000002,198938.84400000001,292552.96899999998,199869.5,263323.59399999998,171279.09400000001,267965.375,169801.46900000001,235538.09400000001,148550.875,209195.78099999999,141107.125,209271.59400000001,128446.531,212557.875,141450.43799999999,221846.15599999999,134251.53099999999,202154.359,133645.109]
[null,10378,"Coulee Dam, City of",731.52,433.61900000000003,969.12199999999996,690.85799999999995,1417.0119999999999,1027.799,1481.807,1083.729,1119.7719999999999,770.44299999999998,999.98699999999997,668.23299999999995,766.25599999999997,499.29500000000002,581.52,364.06400000000002,620.63599999999997,352.24799999999999,691.92100000000005,433.47699999999998,705.94799999999998,391.08499999999998,551.62699999999995,348.08499999999998,734.68799999999999,435.49700000000001,972.06799999999998,692.95799999999997,1419.9359999999999,1029.92,1484.721,1085.8610000000001,1122.76,772.49900000000002,1003.011,670.25400000000002,769.31100000000004,501.286,584.62300000000005,366.00700000000001,623.85400000000004,354.07400000000001,695.02300000000002,435.42,709.19500000000005,392.88299999999998,554.72,350.03699999999998,748.59199999999998,450.00900000000001,982.85199999999998,705.81700000000001,1425.768,1032.645,1369.35,989.07100000000003,1174.548,808.30799999999999,1007.652,683.53399999999999,781.27599999999995,503.69499999999999,589.35,373.84100000000001,636.27499999999998,360.03800000000001,724.43600000000004,445.95499999999998,716.14499999999998,400.39100000000002,589.42399999999998,373.577,752.93799999999999,452.62200000000001,986.90300000000002,708.72500000000002,1429.8040000000001,1035.568,1373.3910000000001,991.98900000000003,1143.1569999999999,786.70500000000004,1011.799,686.34699999999998,785.50699999999995,506.423,593.60799999999995,376.54199999999997,640.71900000000005,362.553,728.74400000000003,448.60599999999999,720.60799999999995,402.887,593.68399999999997,376.27699999999999]
[null,10388,"Umatilla Elec Coop",222605.016,161608.75,207720.06299999999,162216.17199999999,209334.391,174918.5,218038.15599999999,166529.734,200843.82800000001,146835.06299999999,223781,165663.15599999999,232201.29699999999,176949.81299999999,258628,198417.20300000001,280511.34399999998,194791.04699999999,278493.96899999998,224785.65599999999,299712.71899999998,206423.18799999999,253478.57800000001,202127.07800000001,266832.06300000002,193168.5,249048.766,196097.54699999999,252430.32800000001,211313.734,270074.68800000002,206299.359,249986.34400000001,182716.09400000001,278645.18800000002,207375.71900000001,281845.18800000002,213220.96900000001,308682.28100000002,238886.109,333482.31300000002,231157.766,337188.43800000002,270285.78100000002,361650.31300000002,251666.25,312891.03100000002,248851.31299999999,456246.5,344402.2,428037.8,332997.5,429545.7,359185.6,443301.5,339561.2,415013,296946.5,447146.1,340671.9,453172.5,320619.90000000002,461081.3,351261.9,456223.1,347707.8,479244.6,364864.2,501344.3,343613.5,431970.5,361170.7,613895.4,427863.3,558534.1,434518.8,559804.9,468108.3,578755.9,443316.9,537129.30000000005,389198.6,583300.9,444405.6,590441.4,417737.8,598729.1,456125.1,589058.5,448947.4,617491.1,470115.6,626039.9,464821.5,582210.80000000005,448757.9]
[null,10434,"Vera Irrigation District",10730.699000000001,6276.6229999999996,11749.018,7953.549,14994.505999999999,10156.713,14801.73,9926.366,12506.108,7805.768,12328.835999999999,7815.058,10534.462,6424.64,9678.4310000000005,6190.7240000000002,10549.853999999999,5983.2470000000003,12428.673000000001,7366.3389999999999,12341.605,6661.4120000000003,9452.4240000000009,6061.0870000000004,10783.951999999999,6307.7719999999999,11808.468999999999,7993.7950000000001,15070.347,10208.085999999999,14875.094999999999,9975.5640000000003,12568.07,7844.4409999999998,12391.116,7854.5349999999999,10587.654,6457.0820000000003,9727.2800000000007,6221.9709999999995,10602.034,6012.8389999999999,12490.123,7402.7579999999998,12403.819,6694.9930000000004,9500.0550000000003,6091.6289999999999,11081.775,6454.3609999999999,12115.153,8281.5580000000009,15514.431,10436.281999999999,15202.790999999999,10265.17,13411.471,8365.25,12733.941999999999,8021.3469999999998,10878.851000000001,6619.6,9933.9069999999992,6426.8320000000003,10851.349,6105.7830000000004,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11188.44,6516.4870000000001,12231.906999999999,8361.3670000000002,15664.182000000001,10537.017,15349.518,10364.242,13077.055,8156.6629999999996,12856.674999999999,8098.6580000000004,10983.561,6683.3149999999996,10029.465,6488.6540000000005,10955.764999999999,6164.5370000000003,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55]
[null,10436,"Vigilante Elec Coop",7561.8680000000004,5127.2550000000001,7642.6059999999998,5926.3559999999998,10024.688,7806.4129999999996,9902.3639999999996,7708.9920000000002,8327.7890000000007,6042.1980000000003,8329.8070000000007,6122.9219999999996,7672.8010000000004,5417.8209999999999,10178.647000000001,7836.0709999999999,12955.527,8928.4060000000009,14397.853999999999,10703.118,12920.828,8802.5319999999992,9014.5619999999999,6890.1629999999996,7646.5550000000003,5184.6769999999997,7722.7380000000003,5988.4930000000004,10104.636,7868.6679999999997,9982.3590000000004,7771.268,8410.2610000000004,6102.0360000000001,8411.8109999999997,6183.2020000000002,7756.2269999999999,5476.7290000000003,10258.824000000001,7897.7969999999996,13039.432000000001,8986.2289999999994,14479.045,10763.476000000001,13005.088,8859.9339999999993,9094.9480000000003,6951.6040000000003,8042.2820000000002,5455.75,7999.3130000000001,6291.9,10586.226000000001,8190.2489999999998,10382.602000000001,8146.44,8969.4609999999993,6525.826,8764.5470000000005,6395.7860000000001,8071.1719999999996,5680.8770000000004,10570.579,8203.41,13635.736999999999,9370.09,16226.937,12029.588,13296.789000000001,9132.7649999999994,9497.6630000000005,7234.3869999999997,8116.6819999999998,5506.1270000000004,8073.4849999999997,6350.259,10685.466,8267.0040000000008,10479.932000000001,8222.732,8793.6640000000007,6397.8810000000003,8846.0360000000001,6455.2489999999998,8146.116,5733.5950000000003,10669.723,8280.2729999999992,13764.482,9458.5169999999998,16379.41,12142.579,13421.058000000001,9218.0229999999992,9585.5130000000008,7301.2730000000001]
[null,10482,"Umpqua Indian Utility Cooperative",1136.152,865.476,1154.1990000000001,884.32,1250.4960000000001,933.58600000000001,1196.7139999999999,1006.837,1137.4290000000001,828.10900000000004,1255.4649999999999,877.86300000000006,1178.5,834.78800000000001,1101.018,911.83100000000002,1197.7670000000001,798.65300000000002,1190.3630000000001,902.80899999999997,1262.768,780.86900000000003,1110.124,816.55200000000002,1136.152,865.476,1154.1990000000001,884.32,1250.4960000000001,933.58600000000001,1196.7139999999999,1006.837,1137.4290000000001,828.10900000000004,1255.4649999999999,877.86300000000006,1128.0409999999999,885.24699999999996,1149.8389999999999,863.01099999999997,1197.7670000000001,798.65300000000002,1190.3630000000001,902.80899999999997,1262.768,780.86900000000003,1110.124,816.55200000000002,1113.442,850.54399999999998,1135.3309999999999,868.69,1176.288,973.11699999999996,1236.568,936.60900000000004,1154.7439999999999,828.21500000000003,1189.4369999999999,919.00800000000004,1166.0619999999999,826.49099999999999,1138.873,854.55,1138.116,842.64599999999996,1232.9680000000001,846.47900000000004,1256.347,776.43299999999999,1057.1869999999999,861.48699999999997,1181.4570000000001,814.79499999999996,1152.748,883.11800000000005,1197.5229999999999,986.56,1250.1600000000001,953.39099999999996,1137.4290000000001,828.10900000000004,1203.653,929.67499999999995,1178.5,834.78800000000001,1149.8389999999999,863.01099999999997,1147.731,848.68899999999996,1241.1310000000001,852.04,1213.201,830.43600000000004,1110.124,816.55200000000002]
[null,10502,"Yakama Power",6340.57,3952.51,5016.683,3525.4490000000001,6091.1930000000002,4397.402,5886.8980000000001,4161.6369999999997,5496.5990000000002,3635.6660000000002,5246.7619999999997,3435.5010000000002,6546.5540000000001,4151.9759999999997,8744.9590000000007,5987.8029999999999,10938.145,6846.6360000000004,13173.325999999999,9113.0149999999994,13962.374,8669.3410000000003,8941.7160000000003,6263.8649999999998,6699.6850000000004,4150.9399999999996,5389.0209999999997,3763.5889999999999,6449.9690000000001,4642.4629999999997,6184.6270000000004,4345.7740000000003,5754.1559999999999,3792.34,5493.3429999999998,3594.047,6785.835,4297.8459999999995,8927.6180000000004,6112.6719999999996,11105.415000000001,6939.05,13324.07,9198.6509999999998,14081.141,8736.84,9011.3960000000006,6306.5569999999998,6342.375,3946.5749999999998,5215.0209999999997,3711.3989999999999,6248.0919999999996,4511.6329999999998,5973.9949999999999,4260.5339999999997,5804.2030000000004,3853.5709999999999,5347.277,3507.76,6602.2089999999998,4189.0240000000003,8894.2080000000005,6131.8810000000003,11156.981,6997.8239999999996,13383.751,9309.84,14041.782999999999,8806.3979999999992,8966.5849999999991,6312.2219999999998,6581.9030000000002,4106.5910000000003,5226.7489999999998,3719.7959999999998,6262.3710000000001,4521.9740000000002,5987.6540000000005,4270.3429999999998,5638.9480000000003,3743.9549999999999,5359.3230000000003,3515.6709999999998,6616.7719999999999,4198.2719999999999,8914.6650000000009,6145.9440000000004,11183.005999999999,7014.2120000000004,13415.332,9331.92,14075,8827.2459999999992,8987.2710000000006,6326.8459999999995]
[null,13927,"Kalispel Tribe Utility",1412.087,1003.245,1357.5160000000001,1067.627,1493.7719999999999,1192.999,1441.8340000000001,1135.952,1394.893,1040.51,1389.8019999999999,1009.178,1313.4760000000001,949.74400000000003,1368.355,1053.8040000000001,1478.2539999999999,1003.5069999999999,1580.318,1159.7190000000001,1679.1289999999999,1103.953,1351.645,1030.779,1431.5650000000001,1017.083,1376.2339999999999,1082.348,1514.181,1209.299,1461.605,1151.529,1414.1189999999999,1054.8520000000001,1408.9839999999999,1023.1079999999999,1331.7080000000001,962.92700000000002,1387.2249999999999,1068.335,1498.5940000000001,1017.314,1601.874,1175.538,1702.0039999999999,1118.991,1370.3130000000001,1045.0160000000001,1455.3789999999999,1027.002,1387.018,1105.421,1541.297,1219.3510000000001,1477.402,1171.521,1439.7,1069.326,1438.4590000000001,1040.7750000000001,1363.222,981.60900000000004,1414.943,1098.258,1539.6780000000001,1035.1859999999999,1650.6420000000001,1197.626,1795.1120000000001,1194.029,1528.136,1155.79,1707.6369999999999,1214.9000000000001,1648.413,1251.934,1795.3109999999999,1411.751,1726.1769999999999,1374.729,1659.453,1229.4259999999999,1688.9259999999999,1219.124,1587.0730000000001,1139.327,1618.373,1262.5719999999999,1724.4829999999999,1153.5999999999999,1849.606,1334.11,1932.89,1289.7529999999999,1605.463,1213.03]
[null,10597,"Hermiston, City of",4911.1710000000003,2843.7420000000002,5378.7560000000003,3679.7469999999998,6336.1580000000004,4449.2939999999999,6536.8810000000003,4428.5630000000001,5536.0690000000004,3583.4209999999998,5049.18,3120.261,4700.4049999999997,2737.3589999999999,4893.3419999999996,2990.933,5382.7719999999999,2937.413,6515.4210000000003,3814.1970000000001,6554.8329999999996,3458.3090000000002,4965.5829999999996,3002.2289999999998,4911.5330000000004,2843.951,5381.1540000000005,3681.3870000000002,6340.4309999999996,4452.2950000000001,6544.3280000000004,4433.6080000000002,5542.0140000000001,3587.2710000000002,5053.66,3123.03,4703.8280000000004,2739.3530000000001,4896.2340000000004,2992.7,5385.4859999999999,2938.893,6516.5829999999996,3814.877,6556.2719999999999,3459.0680000000002,4968.3360000000002,3003.895,4915.0739999999996,2846.002,5386.9920000000002,3685.3809999999999,6347.7749999999996,4457.4530000000004,6548.4340000000002,4436.3909999999996,5708.1840000000002,3694.83,5054.473,3123.5320000000002,4703.8509999999997,2739.366,4895.6229999999996,2992.3270000000002,5384.741,2938.4870000000001,6515.5159999999996,3814.252,6555.3310000000001,3458.5709999999999,4967.875,3003.616,4915.0129999999999,2845.9659999999999,5389.2669999999998,3686.9369999999999,6352.1779999999999,4460.5439999999999,6552.9459999999999,4439.4470000000001,5547.6109999999999,3590.893,5055.2430000000004,3124.0079999999998,4703.7330000000002,2739.297,4894.9059999999999,2991.8890000000001,5384.0140000000001,2938.0909999999999,6514.9170000000004,3813.902,6554.7250000000004,3458.2510000000002,4967.2449999999999,3003.2339999999999]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",6654.7979999999998,4748.17,6110.4110000000001,4876.1570000000002,6379.4579999999996,5012.0659999999998,6428.49,5031.259,5906.8639999999996,4330.3429999999998,6485.0529999999999,4702.2420000000002,6310.326,4560.527,6342.1540000000005,5033.1750000000002,6819.8230000000003,4899.53,7158.6180000000004,5599.5810000000001,7577.2749999999996,5442.1229999999996,6668.0290000000005,5302.0640000000003,6829.8530000000001,4873.0600000000004,6271.174,5004.3379999999997,6547.3519999999999,5143.8069999999998,6597.5959999999995,5163.6319999999996,6062.1779999999999,4444.2640000000001,6655.2380000000003,4825.5730000000003,6476.2629999999999,4680.4179999999997,6508.915,5165.6109999999999,6994.8789999999999,5025.1090000000004,7342.5550000000003,5743.3580000000002,7772.0069999999996,5581.98,6839.3190000000004,5438.0079999999998,7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83]
[null,11680,"Weiser, City of",2619.0439999999999,1552.501,2849.5540000000001,1817.3789999999999,3402.9279999999999,2165.4059999999999,3392.614,2381.56,2901.6680000000001,1749.057,2852.0329999999999,1606.836,2545.6750000000002,1397.6320000000001,2420.721,1513.585,2818.9569999999999,1451.3610000000001,3448.1930000000002,2074.9079999999999,3509.4110000000001,1740.086,2512.2539999999999,1425.595,2624.0839999999998,1555.498,2855.07,1820.896,3409.58,2169.63,3399.239,2386.221,2907.2919999999999,1752.4480000000001,2857.5439999999999,1609.9280000000001,2461.6239999999998,1489.3040000000001,2511.174,1430.7239999999999,2824.424,1454.1669999999999,3454.8829999999998,2078.9360000000001,3516.2089999999998,1743.4580000000001,2517.1109999999999,1428.3409999999999,2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808]
[null,12026,"Jefferson County PUD #1",19031.605,12266.227000000001,22000.706999999999,14627.316000000001,27236.710999999999,17617.379000000001,27146.668000000001,19611.706999999999,24740.724999999999,15752.736000000001,24211.24,14930.478999999999,20159.162,12608.885,15883.156000000001,11309.157999999999,15649.22,9127.9560000000001,14708.799000000001,9747.1779999999999,15737.906999999999,8734.3289999999997,15302.137000000001,9746.7340000000004,19175.311000000002,12358.85,22120.932000000001,14707.248,27257.686000000002,17630.942999999999,27148.537,19613.061000000002,24776.785,15775.695,24287.078000000001,14977.245999999999,19538.368999999999,13359.115,16549.741999999998,10818.377,15755.409,9189.8940000000002,14812.95,9816.1959999999999,15853.633,8798.5550000000003,15418.27,9820.7070000000003,19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999]
[null,10298,"PNGC Aggregate",181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,271522.46899999998,161549.75,302203.375,206206.40599999999,371602,267154.06300000002,381930.28100000002,261450.09400000001,324871.90600000002,211895.79699999999,312479.71899999998,209235.03099999999,279874.125,174696.42199999999,262417.18800000002,174568.56299999999,274837.93800000002,174241.984,298913.65600000002,191225.859,292287.06300000002,178486.03099999999,252753.84400000001,165543.54699999999]

{"sheet":"NLSL","index":5,"n_rows":139,"n_cols":101,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10064,"Burley, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10066,"Centralia, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10068,"Chewelah, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10070,"Declo, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10076,"Heyburn, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10078,"McCleary, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10080,"Milton, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10082,"Minidoka, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10089,"Richland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10095,"Sumas, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10101,"Clallam County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10112,"Columbia River PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10118,"Consumers Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10121,"Coos Curry Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10142,"East End Mutual Electric",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10170,"Eugene Water & Electric Board",400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,386.13,309.87,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10183,"Franklin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10190,"Grant County PUD #2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10234,"Kootenai Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10237,"Lewis County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10247,"Mason County PUD #3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10259,"Missoula Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10284,"Ohop Mutual Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34025.888000000006,26828.104000000003,32717.200000000004,26255.553000000004,32717.200000000004,28136.792000000001,34025.888000000006,26828.104000000003,32717.200000000004,24210.728000000003,34025.888000000006,26746.311000000002,34025.888000000006,24865.072,34025.888000000006,26828.104000000003,32717.200000000004,26173.760000000002,34025.888000000006,26828.104000000003,35334.576000000001,25519.416000000001,31408.512000000002,27482.448000000004,35458.127999999997,25608.647999999997,32831.599999999999,26347.358999999997,32831.599999999999,28235.175999999999,34144.863999999994,26921.911999999997,31518.335999999996,23638.751999999997,34144.863999999994,26839.832999999999,34144.863999999994,24952.016,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,34144.863999999994,26921.911999999997,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999]
[null,10331,"Raft River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10342,"Salem Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10360,"Southside Elec Lines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10370,"Tacoma Public Utilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10378,"Coulee Dam, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",140508.23300000001,97525.313999999998,132433.837,102508.02600000001,140464.87199999997,104769.539,141597.31200000001,108169.49100000001,131050.96299999999,94415.373999999996,150390.61799999999,106726.45400000001,152556.516,107297.567,155828.73300000001,120144.73300000001,159063.07799999998,111751.20799999998,163045.02799999999,123335.287,174464.255,121395.91600000001,163137.60499999998,125091.556,182973.46299999999,130142.204,174414.56,135035.40000000002,185005.56300000002,139019.46299999999,191960.86199999999,148914.83100000001,179204.85500000001,130571.6,205690.66099999996,147289.34899999999,199916.36499999999,145139.10999999999,207140.15700000001,158643.34700000001,209988.916,149447.774,220035.65100000001,169832.527,235871.73099999997,166446.97799999997,222311.51099999997,171328.791,370292.3,268738,338304.7,276092.5,351324.8,281967,342446.1,290929.7,319984.09999999998,250909.7,373109.2,262391.5,358949.1,262606,351665.7,291534.5,361382,259245.7,353271.8,292867.20000000001,378437.8,274861.5,351047,280750.5,503000.2,377140.1,466432.4,379982.2,483970.1,388503.3,469342.7,403242.9,446200.9,343745.6,513963.2,361425.5,493469.4,362473,483936.8,401774.1,498045,356657.8,485588.9,404048.2,526357.1,372846,477482.4,392142.1]
[null,10434,"Vera Irrigation District",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10482,"Umpqua Indian Utility Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8709.7450000000008,7638.3509999999997,10392.897000000001,7975.9750000000004,17706.715,12956.73,19306.099999999999,12426.93,18288.895,14818.838,18717.440999999999,13322.3,13442.668,10175.98,14554.084999999999,11216.870999999999,19468.907999999999,15262.556,22243.484,16956.942999999999,21727.232,18017.072,23229.236000000001,19939.951000000001,24478.518,21467.391,23349.42,17919.393,26313.190999999999,19254.447,27112.651999999998,17451.844000000001,25516.653999999999,20675.23,25119.721000000001,17879.18,24979.182000000001,18909.021000000001,24996.803,19265.101999999999,24041.68,18847.355]

{"sheet":"Tier1","index":6,"n_rows":139,"n_cols":53,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,1,0]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,1,0]
[null,10024,"Benton County PUD #1",70437.222999999998,41859.484000000004,65361.368999999992,46129.120999999999,88220.540999999997,62905.22,85671.394,61775.584999999999,66733.102999999988,44787.845999999998,70408.402000000002,45224.453999999998,70400.191000000006,42481.050999999999,88609.433999999994,60228.218000000001,111701.36899999999,70403.701000000001,129230.371,86617.795999999988,115203.24,69343.707999999999,72410.585000000006,45764.477000000006,69969.81,41792.645999999993,65032.767,45850.969999999994,87611.907999999996,62398.656999999999,85125.444999999992,61347.589,66381.745999999999,44484.415000000001,70074.967999999993,44938.85,70101.217999999993,42237.639000000003,88298.428999999989,59962.745999999999,111406.923,70136.622000000003,128922.367,86352.199000000008,115030.95299999999,68864.3,71887.633999999991,45637.636999999995,1,0]
[null,10025,"Benton REA",24348.542000000001,16010.514999999998,20579.313999999998,15614.013999999999,24971.705000000002,19134.273000000001,24520.616000000002,18595.359,18688.171999999999,13673.932999999999,20081.272000000001,13863.883,19952.815000000002,13452.561,26155.100000000002,18649.124,31790.870999999999,20161.864000000001,35089.476999999999,24699.052,34100.986000000004,20907.2,25930.73,18680.865000000002,24257.521999999997,16082.582,20564.124,15599.037,24850.378000000001,19033.062000000002,24320.502,18440.664000000001,18677.076999999997,13645.161,20001.213,13800.214,19900.414000000001,13412.422,26105.002,18606.941999999999,31749.48,20121.927,35027.588000000003,24648.125,34115.493999999999,20767.386999999999,25791.198,18716.048000000003,1,0]
[null,10027,"Big Bend Elec Coop",21538.058000000001,14378.839999999998,13622.306,9889.0769999999993,16632.081000000002,11995.4,16400.148000000001,11952.465,13935.403000000002,9613.8090000000011,12503.157999999999,8052.0099999999993,17871.685000000001,11723.243,35341.773000000001,26569.870000000003,47619.462,32600.760999999999,46631.652000000002,34973.027999999998,42078.720999999998,28358.437000000002,30535.533000000003,22715.392,21385.835999999999,14445.073999999999,13584.733,9850.4339999999993,16594.368000000002,11947.119999999999,16355.854000000001,11910.766,13620.675999999999,9364.7780000000002,12464.243,8005.3590000000004,17833.086000000003,11686.053,35296.161,26529.492999999999,47585.652999999998,32558.773000000001,46586.210999999996,34932.472000000002,42144.765999999996,28206.402999999998,30391.278000000002,22783.858,1,0]
[null,10029,"Blachly Lane Elec Coop",8301.3130000000001,4363.1469999999999,7882.3580000000011,4415.2929999999997,9211.893,5679.7390000000005,10176.65,5638.1630000000005,9125.8120000000017,4860.5159999999996,9346.1949999999997,5144.6180000000004,8624.5389999999989,4349.5199999999995,7463.4039999999995,3886.6730000000007,7604.2330000000011,4002.6869999999999,7774.2760000000007,3898.4690000000001,8076.753999999999,3929.9130000000005,7104.5009999999993,3875.3650000000007,8506.5939999999991,4161.5849999999991,7884.3580000000011,4416.8979999999992,9213.893,5681.4589999999998,10178.73,5639.8029999999999,8790.8339999999989,4734.335,9348.2749999999996,5146.2530000000006,8626.6189999999988,4351.0399999999991,7465.4839999999995,3888.3130000000006,7606.2330000000011,4004.2869999999998,7776.3560000000007,3900.1089999999999,7887.4340000000002,4122.9529999999995,7285.5090000000009,3697.9580000000001,1,0]
[null,10044,"Canby, City of",8983.39,4962.5150000000003,9260.0190000000002,5400.0249999999996,11045.982,6972.2379999999994,11393.798000000001,6632.9639999999999,9821.9170000000013,5256.7060000000001,9642.1129999999994,5491.98,9130.268,4680.6189999999997,8321.7559999999994,4462.7440000000006,8622.6060000000016,4797.6919999999991,9894.3320000000003,5294.4949999999999,10220.296,5117.2209999999995,8118.8570000000009,4867.6869999999999,9364.505000000001,4725.7420000000002,9365.9719999999998,5442.1689999999999,11051.425999999999,6960.2240000000002,11399.276,6620.97,9435.2199999999993,5104.2269999999999,9634.8170000000009,5472.2,9119.3730000000014,4659.1440000000002,8305.1920000000009,4435.2020000000002,8610.8240000000005,4774.3,9888.875,5273.0920000000006,9908.6820000000007,5403.0300000000007,8371.018,4577.2430000000004,1,0]
[null,10046,"Central Electric Coop",30812.292999999998,17443.796000000002,32407.929,21613.932000000001,50242.749000000003,33396.345000000001,47051.246999999996,32003.506999999998,36177.206000000006,22992.427,38270.023999999998,23533.645,34640.165000000001,21228.32,30143.805,20073.006999999998,31504.819999999996,18120.084999999999,35519.796999999999,22482.767,36115.267,20603.583999999999,27788.521000000001,17192.373,30348.664000000001,17514.616000000002,32244.875,21423.965,50080.461000000003,33165.881999999998,46859.353999999999,31802.656999999999,35371.807000000001,22360.869000000002,38094.983,23317.588000000003,34468.061000000002,21049.043999999998,29953.470999999998,19870.53,31366.355000000003,17907.199000000001,35339.17,22270.626,36228.182000000001,20097.88,27360.258000000002,17269.293000000001,1,0]
[null,10047,"Central Lincoln PUD",65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,1,0]
[null,10055,"Albion, City of",152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,1,0]
[null,10057,"Ashland, City of",8226.9770000000008,4742.8130000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9725.14,5482.442,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,10229.019,5045.1139999999996,7757.9260000000004,4861.4549999999999,8535.1290000000008,4434.6610000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9343.3179999999993,5350.1419999999998,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,9865.3649999999998,5407.768,8067.5919999999996,4551.7889999999998,1,0]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,1,0]
[null,10061,"Blaine, City of",4206.9470000000001,2674.7150000000001,4631.6310000000003,3032.5830000000001,4913.7780000000002,3483.0929999999998,5396.4340000000002,3518.9029999999998,4708.99,2926.078,4535.9870000000001,3023.31,4200.5110000000004,2550.1289999999999,3848.74,2463.6660000000002,3661.2919999999999,2405.395,4031.4119999999998,2588.5349999999999,4014.5309999999999,2326.3829999999998,3628.7150000000001,2557.9589999999998,3961.9679999999998,2216.2450000000003,4259.21,2726.3890000000001,4539.0290000000005,3153.6669999999999,4983.5559999999996,3189.8180000000002,4292.4769999999999,2659.0070000000001,4120.8909999999996,2694.1779999999999,3785.1459999999997,2243.6850000000004,3430.9559999999997,2131.13,3257.48,2079.7449999999999,3611.7239999999997,2254.817,3446.2239999999997,2137.9070000000002,3369.2510000000002,2081.9749999999999,1,0]
[null,10062,"Bonners Ferry, City of",2908.8580000000002,1226.9569999999999,3072.694,1644.6410000000001,4160.7629999999999,2395.4259999999999,4314.4449999999997,2561.8690000000001,3710.8349999999996,2022.692,3248.3999999999996,1552.5210000000002,2177.777,891.02399999999989,923.28600000000006,-52.820000000000164,1133.058,-139.66000000000008,1703.2659999999996,452.56399999999985,2608.23,994.50500000000011,2276.6950000000002,939.43399999999997,2869.2640000000001,1275.67,3078.1020000000003,1641.6489999999999,4156.5809999999992,2385.1490000000003,4312.0930000000008,2554.8820000000001,3594.8389999999999,1945.7860000000001,3254.8539999999998,1548.797,2187.1960000000004,890.30799999999999,935.54199999999992,-53.5949999999998,1149.0770000000002,-141.17100000000005,1716.848,451.63200000000006,2670.877,945.11799999999994,2247.0740000000001,982.26199999999994,1,0]
[null,10064,"Burley, City of",5931.1809999999996,3436.62,6116.85,3836.8990000000003,7749.7790000000005,5289.95,7922.9739999999993,5178.6120000000001,6990.0379999999986,4194.2659999999996,6463.348,3962.652,5970.7969999999996,3275.99,5592.9299999999994,3248.1909999999998,5806.0419999999995,3092.9889999999996,6875.4139999999998,3712.6729999999998,6913.2259999999987,3407.4309999999996,5383.2089999999998,3189.8039999999996,6062.6550000000007,3215.1230000000005,6112.4539999999997,3784.5540000000005,7800.9250000000011,5250.4870000000001,7949.4060000000009,5181.74,6773.3350000000009,4081.2480000000005,6496.2530000000006,3919.2640000000001,6022.5159999999996,3255.17,5664.2690000000002,3262.4449999999997,5843.0020000000004,3016.2269999999999,6938.6270000000004,3680.3270000000002,6774.7530000000006,3535.88,5583.93,2998.6880000000001,1,0]
[null,10065,"Cascade Locks, City of",979.13000000000011,543.79900000000009,1198.9940000000001,740.548,1599.3429999999998,1115.5250000000001,1484.5170000000003,920.43899999999996,1474.5900000000001,888.12599999999998,1434.9839999999999,964.14400000000001,1130.586,658.12300000000005,935.97900000000004,550.21799999999996,881.24700000000007,530.80700000000002,982.37000000000012,539.8950000000001,876.02499999999998,425.87400000000002,785.24900000000014,470.49900000000014,1081.8510000000001,539.93399999999997,1398.3130000000001,878.85500000000002,1721.163,1200.0819999999999,1605.8609999999999,1004.8370000000001,1527.5370000000003,938.78199999999993,1555.6550000000002,1044.586,1241.4290000000001,728.12799999999993,1024.6869999999999,627.20500000000004,930.98300000000006,568.61500000000001,1035.1619999999998,580.1350000000001,893.98799999999994,495.31200000000001,871.6629999999999,474.36999999999989,1,0]
[null,10066,"Centralia, City of",9740.1569999999992,5073.4889999999996,12439.054,7288.1970000000001,15947.453000000001,10635.161,17398.050999999999,10620.498,14940.773000000001,8633.14,13360.939,8177.4400000000005,11689.844999999999,6199.6640000000007,9943.8850000000002,5281.45,9143.8760000000002,4846.4859999999999,9328.5149999999994,4627.3270000000002,9287.241,3996.6469999999999,8116.1319999999996,4423.8680000000004,10456.075000000001,4972.25,12703.834999999999,7467.8099999999995,16123.201000000001,10760.983,17485.344000000001,10680.257,14339.545,8405.2690000000002,13355.992,8174.2870000000003,11684.692999999999,6196.7189999999991,9938.7649999999994,5278.4690000000001,9138.7880000000005,4843.4579999999996,9323.3449999999993,4624.38,9003.2970000000005,4272.4709999999995,8383.1970000000001,4148.6729999999998,1,0]
[null,10067,"Cheney, City of",6835.4989999999998,3847.9940000000006,7148.4159999999993,4759.6389999999992,8589.65,5992.1379999999999,8970.6670000000013,6191.5160000000005,7903.3170000000009,5038.4120000000003,7626.8419999999996,4656.7269999999999,6771.3410000000003,4051.7869999999998,6306.0540000000001,3808.5820000000003,6285.8790000000008,3451.6369999999997,6522.951,4153.7380000000003,6803.5560000000005,3713.7299999999996,5922.3670000000002,3581.0139999999997,6835.9579999999996,3866.8459999999995,7173.5139999999992,4748.6059999999998,8610.6929999999993,5971.5219999999999,8984.9959999999992,6193.9279999999999,7700.2499999999991,4885.0360000000001,7641.81,4632.4070000000002,6787.41,4036.4749999999999,6329.8989999999994,3801.3909999999996,6302.24,3414.8859999999995,6516.2249999999995,4152.7449999999999,6830.5949999999993,3648.9279999999999,5910.4469999999992,3580.0049999999997,1,0]
[null,10068,"Chewelah, City of",1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1292.796,809.10400000000004,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1247.1559999999999,780.54100000000005,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1,0]
[null,10070,"Declo, City of",159.87299999999999,101.009,173.934,117.965,214.07499999999999,164.49600000000001,225.583,156.51599999999999,194.197,125.431,173.65799999999999,121.143,161.60900000000001,98.935000000000002,148.785,94.804000000000002,141.24,93.119,159.482,98.295000000000002,165.03100000000001,90.724999999999994,140.744,93.37,165.821,95.316000000000003,174.10499999999999,118.081,214.286,164.65799999999999,225.80500000000001,156.67099999999999,186.876,122.217,173.828,121.262,161.767,99.031999999999996,148.93,94.897000000000006,141.37799999999999,93.21,159.63800000000001,98.391999999999996,159.51400000000001,96.492000000000004,146.25299999999999,88.090999999999994,1,0]
[null,10071,"Drain, City of",808.42100000000005,489.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,970.29399999999998,583.71,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,732.76099999999997,384.80700000000002,641.72900000000004,411.214,835.42100000000005,462.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,932.06899999999996,568.34900000000005,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,709.51199999999994,408.05700000000002,664.36400000000003,388.57900000000001,1,0]
[null,10072,"Ellensburg, City of",11130.841,6426.8110000000006,11141.652,7347.2219999999998,12998.456,9066.8719999999994,13735.574000000001,9391.4650000000001,11851.02,7165.2929999999997,11355.951000000001,7020.3330000000005,10122.004000000001,6085.2160000000003,9062.0840000000007,5678.6220000000003,9130.6200000000008,5211.5949999999993,9965.3719999999994,6131.3320000000003,10081.413999999999,5583.076,9152.0969999999998,5827.2359999999999,11069.446,6418.6030000000001,11109.188,7315.3639999999996,12967.636,9033.4989999999998,13746.003999999999,9390.7969999999987,11825.231,7126.9409999999998,11346.014999999999,7001.683,10101.812,6063.3980000000001,9033.8689999999988,5648.7749999999996,9104.4580000000005,5180.1469999999999,9955.7039999999997,6112.5949999999993,10090.298999999999,5532.3050000000003,9092.06,5817.3130000000001,1,0]
[null,10074,"Forest Grove, City of",11878.129000000001,6711.7000000000007,12455.039999999999,7400.1229999999996,13984.369999999999,9246.4650000000001,14913.662,9022.857,14332.130000000001,8073.2210000000014,13610.997000000001,8264.2099999999991,12449.854000000001,6808.11,10285.788,5549.393,10537.393999999998,5824.3280000000004,11745.348,6235.4570000000003,12565.827000000001,6062.7429999999995,10225.578,6186.0649999999996,12294.865000000002,6294.2370000000001,12469.552000000001,7395.7990000000009,14016.084999999999,9254.8900000000012,14946.374999999998,9030.7129999999997,13800.678,7863.9310000000005,13626.834000000001,8262.7900000000009,12463.07,6798.04,10294.175999999999,5527.6440000000002,10560.694000000001,5809.3429999999998,11759.938,6220.3369999999995,12184.087,6457.6509999999998,10607.327000000001,5797.8450000000003,1,0]
[null,10076,"Heyburn, City of",1937.6490000000001,1310.4830000000002,2012.7840000000001,1459.8629999999998,2539.337,1945.3300000000002,2643.8670000000002,1930.5460000000003,2321.7829999999999,1587.451,2143.9549999999999,1545.8520000000001,1957.5640000000001,1253.3319999999999,1870.0429999999999,1228.1020000000003,1924.04,1226.252,2138.1679999999997,1321.7760000000003,2014.4750000000001,1120.627,1691.9380000000001,1188.7670000000001,2004.1599999999999,1237.6380000000001,2011.5100000000002,1457.01,2537.1210000000001,1941.2080000000003,2641.1860000000001,1926.8889999999999,2274.0059999999999,1575.4150000000002,2141.2600000000002,1542.307,1956.462,1250.405,1868.2269999999999,1223.5730000000001,1923.808,1222.443,2136.8820000000001,1316.7140000000002,1946.587,1182.1720000000003,1754.3409999999999,1122.325,1,0]
[null,10078,"McCleary, City of",1961.1780000000001,999.70100000000002,2158.5709999999999,1188.848,2453.3539999999998,1447.3040000000001,2728.8760000000002,1498.6559999999999,2372.4870000000001,1262.241,2281.777,1262.385,2099.5459999999998,1029.692,1845.3720000000001,899.61500000000001,1779.884,855,1825.787,847.86099999999999,1905.748,824.28,1777.9079999999999,901.024,1757.6030000000001,712.20799999999986,1924.3710000000001,948.84099999999989,2258.6709999999998,1151.5369999999998,2489.7709999999997,1262.492,2116.558,1047.1469999999999,2047.0559999999998,1019.8219999999999,1845.7099999999998,796.14699999999993,1618.43,662.04,1578.8879999999999,613.92200000000003,1624.903,607.25600000000009,1643.1919999999998,621.71499999999992,1608.6950000000002,610.52099999999996,1,0]
[null,10079,"McMinnville, City of",37606.480000000003,22538.384999999998,37004.055,22159.105,40680.983999999997,26461.67,44377.093999999997,26888.098000000002,39775.300999999999,23066.52,40007.875,24468.728999999999,36959.175999999999,20694.050999999999,34601.523000000001,19839.425999999999,33471.097999999998,19617.900000000001,35614.608999999997,20080.912,37611.792999999998,20309.127,33462.589999999997,20995.578000000001,38966.190999999999,21675.623,37248.133000000002,22310.678,40941.207000000002,26635.74,44675.27,27073.636999999999,39848.578000000001,23389.190999999999,40272.281000000003,24635.936000000002,37218.688000000002,20839.115000000002,34861.472999999998,19984.695,33731.438000000002,19763.657999999999,35868.004000000001,20224.294999999998,36880.961000000003,21465.15,34693.527000000002,20166.278999999999,1,0]
[null,10080,"Milton, Town of",2959.6819999999998,1873.271,3354.241,2215.6039999999998,3671.442,2613.0509999999999,3892.1129999999998,2558.9639999999999,3493.518,2154.4859999999999,3231.7550000000001,2136.913,2906.998,1754.925,2386.8310000000001,1525.509,2183.125,1413.6130000000001,2443.4009999999998,1555.511,2541.4749999999999,1468.386,2190.1260000000002,1523.3979999999999,3070.2040000000002,1769.645,3358.5909999999999,2218.4769999999999,3675.2510000000002,2615.7620000000002,3896.0369999999998,2561.5439999999999,3372.634,2109.663,3235.857,2139.625,2911.2370000000001,1757.4839999999999,2384.2379999999998,1523.8510000000001,2180.6799999999998,1412.03,2440.8159999999998,1553.865,2450.8229999999999,1554.818,2271.8780000000002,1437.518,1,0]
[null,10081,"Milton-Freewater, City of",3466.75,1977.6190000000001,4171.0959999999995,2623.0509999999999,5623.4380000000001,4071.5609999999997,5804.2290000000003,3777.2430000000004,4610.1980000000003,2849.9110000000001,4240.57,2820.5219999999999,3940.8649999999998,2207.4279999999999,3276.741,1686.6329999999998,2984.3320000000003,1415.4479999999999,4357.2809999999999,2110.19,4477.1589999999997,1964.8969999999999,3455.5010000000002,2136.4969999999998,3614.527,1831.8429999999998,4166.0959999999995,2623.0509999999999,5620.4380000000001,4071.5609999999997,5800.2290000000003,3777.2430000000004,4409.0439999999999,2776.7179999999998,4234.57,2820.5219999999999,3943.8649999999998,2207.4279999999999,3287.741,1686.6329999999998,3001.3320000000003,1415.4479999999999,4361.2809999999999,2110.19,4312.8770000000004,2140.1799999999998,3619.4390000000003,1982.5590000000002,1,0]
[null,10082,"Minidoka, City of",37.658000000000001,28.271000000000001,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,53.735999999999997,38.091999999999999,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,33.286999999999999,21.3,28.273,22.838000000000001,39.087000000000003,26.841999999999999,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,51.613,37.048000000000002,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,32.103999999999999,22.483000000000001,29.417999999999999,21.693000000000001,1,0]
[null,10089,"Richland, City of",39790.544999999998,25528.452000000001,42224.908000000003,29245.588,55574.955000000002,41929.002999999997,57629.298999999999,39756.135000000002,44027.560000000005,28855.949000000001,42657.56,29444.460000000003,38601.381000000001,23130.657999999999,42305.709000000003,25986.12,44956.060000000005,27782.691999999999,53917.205000000002,31615.896999999997,54705.095999999998,29108.063000000002,39301.115000000005,27329.917000000001,41270.17,23853.918000000001,42115.828999999998,29134.588,55318.457999999999,41700.330999999998,57433.563999999998,39587.288,43673.516000000003,29047.561999999998,42575.578999999998,29355.981,38550.008999999998,23056.595000000001,42252.451000000001,25895.755999999998,44916.297999999995,27700.018,53881.805999999997,31527.642999999996,52623.845000000001,31014.756000000001,40862.820999999996,25558.984999999997,1,0]
[null,10095,"Sumas, Town of",1720.414,976.94399999999996,1705.9010000000001,1013.3390000000001,1797.5419999999999,1158.8820000000001,2045.316,1198.856,1970.0170000000001,1085.5719999999999,1938.299,1119.82,1759.2739999999999,958.654,1723.7950000000001,971.52099999999996,1698.75,946.99300000000005,1732.2829999999999,987.54899999999998,1745.4190000000001,889.45299999999997,1544.653,945.24199999999996,1762.979,925.48400000000004,1699.655,1009.63,1789.7560000000001,1153.8630000000001,2052.5279999999998,1203.0840000000001,1888.182,1050.8320000000001,1945.385,1123.914,1763.694,961.06299999999999,1727.3610000000001,973.53099999999995,1700.84,948.15800000000002,1735.0239999999999,989.11199999999997,1700.126,937.82299999999998,1590.9010000000001,899.125,1,0]
[null,10101,"Clallam County PUD #1",32574.124,19183.57,39642.016000000003,26732.665000000001,47580.612999999998,31730.079000000002,47823.277000000002,32233.275000000001,43763.75,27910.37,41072.835000000006,25843.486999999997,32242.408999999996,20329.212,26663.844999999998,17838.023000000001,24212.458999999999,14333.011,23248.639999999999,15040.681999999999,24305.367999999999,13825.992,24274.524000000001,15429.14,32551.141,19207.236000000001,39641.927000000003,26732.914999999997,47579.748,31729.963,47822.679000000004,32233.154999999999,42644.847999999998,27192.319,41073.014999999999,25843.988000000001,32243.463999999996,20330.126,26664.654999999999,17838.859999999997,24213.578000000001,14334.166999999999,23249.572999999997,15041.638000000001,24329.662999999997,13803.959000000001,24252.207000000002,15453.286,1,0]
[null,10112,"Columbia River PUD",25619.226999999999,14951.275,25468.035,17184.565999999999,31575.91,21127.690999999999,31644.298999999999,21395.807000000001,27202.745999999999,17098.643,28007.076000000001,17374.053,25951.723000000002,15713.313,23083.016,15125.272999999999,24213.092000000001,14252.456,24996.886999999999,15756.761,26345.195,15285.406999999999,22999.998,14671.019,25776.846000000001,15043.463,25619.690999999999,17287.008000000002,31739.884999999998,21237.743999999999,31808.048999999999,21506.833999999999,26547.66,16687.526999999998,28167.062999999998,17473.576000000001,26108.555,15808.688,23255.629000000001,15238.887000000001,24393.437999999998,14359.003000000001,25175.384999999998,15869.731,26530.583999999999,15393.191000000001,23173.905999999999,14782.413,1,0]
[null,10118,"Consumers Power",19238.596000000001,11189.135,21936.113999999998,13699.121000000001,25787.455999999998,17391.036,26634.628000000001,16935.607,24331.017,14119.025000000001,22368.124,13876.666999999999,19986.958000000002,11381.489,17372.067000000003,10357.16,16863.031999999999,10031.545,19419.596000000001,10982.583000000001,20212.325999999997,10259.397000000001,16383.621000000003,10445.270999999999,19922.708000000002,10470.273000000001,21960.044999999998,13689.746999999999,25840.444,17401.498,26689.005000000001,16948.230000000003,23612.789000000001,13871.644999999999,22388.179,13865.296,19990.136000000002,11360.158000000001,17355.794000000002,10319.644,16846.646999999997,9993.7070000000003,19418.259000000002,10949.816999999999,19522.923000000003,10915.038999999999,16995.675999999999,9781.06,1,0]
[null,10121,"Coos Curry Elec Coop",16711.07,10183.111000000001,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20926.197,12537.391,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,16111.370999999999,8857.2209999999995,14390.366,9720.7289999999994,17345.912,9548.2710000000006,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20088.136999999999,12221.531999999999,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,15521.984,9446.607,14978.483,9132.6119999999992,1,0]
[null,10142,"East End Mutual Electric",1065.077,720.83699999999999,997.28,738.40599999999995,1356.806,1064.5840000000001,1392.3019999999999,1021.947,1157.9860000000001,789.37,1000.7190000000001,717.36199999999997,1046.6289999999999,643.22400000000005,1639.4739999999999,1021.962,2129.1410000000001,1366.529,2253.0140000000001,1444.979,2135.4589999999998,1192.2719999999999,1311.3779999999999,905.08,1108.1479999999999,687.26499999999999,1002.681,742.40499999999997,1362.846,1069.3209999999999,1398.508,1026.5039999999999,1126.239,777.92,1006.178,721.274,1052.3979999999999,646.76800000000003,1662.5070000000001,1036.329,2152.9430000000002,1381.8009999999999,2277.0680000000002,1460.4090000000001,2090.3679999999999,1276.1099999999999,1381.4549999999999,871.53300000000002,1,0]
[null,10170,"Eugene Water & Electric Board",91644.95904619369,72258.525401806561,86440.768497087192,69368.716718912474,107702.40913548401,92624.071856516239,118799.0209858063,93668.458854193435,108152.57594482759,80032.906199172416,104230.66574936204,81931.316586637957,94699.791014399991,69203.693433599998,74673.670333935297,58877.316994064371,74194.992960000003,59355.994368,91644.95904619369,72258.525401806561,97519.635908129087,70430.848155871005,82019.192217600008,71766.7931904,96216.610668387264,69489.774371613021,87391.597048543597,70131.756631456243,108887.1108387096,93642.91532129026,120105.78286451596,94698.790335483733,108717.41664,81538.062479999993,105377.17907467006,82832.542205329577,95741.466912000004,69964.918128000005,75495.063514838665,59524.953925161251,75011.120800000004,60008.896640000006,92653.032495484033,73053.352544516252,94940.761692903368,74857.139027096884,86376.442133333199,69101.153706666562,0,1]
[null,10174,"Farmers Elec Coop",177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747,1,0]
[null,10183,"Franklin County PUD #1",43227.56578064496,34083.273019354681,40603.380895423194,32584.213168577116,45998.563587096796,39558.764684903246,51296.711393032347,40445.483982967817,41469.415448275999,30687.36743172424,39822.885902471069,31303.085793528942,41095.005868799999,30030.965827200002,45533.035955613028,35901.047580387196,52113.232080000002,41690.585663999998,64553.164899096642,50897.687708903119,64043.301302709551,46253.495385290233,46730.107007999999,40888.843632000004,44767.513741935451,32332.093258064495,40492.442696255202,32495.185263744796,45872.884451612801,39450.68062838701,51156.556443871006,40334.977196129061,41119.790399999998,30839.842799999999,39714.080203283986,31217.55823671602,40982.724432000003,29948.914008,45408.628753548321,35802.957286451558,51970.846200000007,41576.676960000004,64376.790131613023,50758.622988387193,61502.82628645168,48492.613033548441,48544.197,38835.357600000003,0,1]
[null,10190,"Grant County PUD #2",1766.2419999999997,1186.1969999999999,2641.7960000000003,1881.54,3528.114,2555.607,3535.2640000000001,2614.1279999999997,3117.4610000000002,2239.81,2616.123,1840.7270000000001,1863.9459999999999,1374.7950000000001,1724.384,1142.7909999999999,1874.9180000000001,1020.6210000000001,2259.777,1415.9949999999999,2257.721,1310.761,1793.8409999999999,1080.4059999999999,2054.8420000000001,1462.0909999999999,2952.1210000000001,2118.39,3898.701,2749.6089999999999,3843.5249999999996,2869.5200000000004,3259.5539999999996,2338.6720000000005,2834.9270000000001,1999.9170000000004,2018.37,1495.7359999999999,1836.1480000000001,1222.164,1932.7080000000001,1057.4840000000002,2262.2730000000001,1417.963,2295.8809999999999,1277.0650000000001,1760.5770000000002,1117.99,1,0]
[null,10204,"Idaho Falls Power",28914.612802064497,22798.060093935466,32954.059273231636,26445.632566768389,39449.510709677401,33926.579210322561,42199.705170580673,33272.844461419372,35744.236468965522,26450.734987034488,32474.903964080739,25527.148067919235,29070.908006400001,21244.125081600003,30868.302856258069,24338.469559741938,28729.262720000002,22983.410176000001,32431.254899612897,25570.797132387092,32867.078065548405,23737.334158451627,24971.164569599998,21849.768998399999,29944.673094193546,21626.708345806448,32864.020859916796,26373.376740083229,39341.72516129032,33833.883638709674,42084.40542967731,33181.935050322492,35442.879908571413,26582.159931428563,32386.174718277245,25457.401761722736,28991.479296000001,21186.081023999999,30783.963230967733,24271.971009032251,28650.767466666679,22920.613973333344,32342.644913548364,25500.931566451625,31563.30407225807,24886.45128774194,25940.559733333321,20752.447786666657,0,1]
[null,10231,"Klickitat County PUD #1",17173.348000000002,8577.4189999999999,16519.314999999999,10151.055,19680.859999999997,13607.259000000002,21708.947,13914.290999999999,15520.071,9263.0450000000001,15768.869000000002,9795.1540000000023,14981.98,7924.4560000000001,13671.664000000001,7085.5249999999996,14333.220999999998,7751.8460000000014,18900.092000000001,10126.411999999998,18507.383999999998,10897.169999999998,16975.77,9182.1680000000015,16836.908000000003,8804.491,16460.514999999999,10103.868,19622.059999999998,13556.691000000003,21647.794999999998,13866.074999999999,15736.559000000001,9355.6769999999997,15707.717000000001,9747.0850000000009,14920.827999999998,7879.768,13610.511999999999,7037.3089999999993,14274.420999999998,7704.8060000000005,18838.939999999999,10078.195999999998,18719.167999999998,10576.017999999998,16645.034,9407.0640000000003,1,0]
[null,10234,"Kootenai Electric Coop",20719.584000000003,11360.817999999999,22485.623,14418.694000000001,30914.097999999998,19972.015000000003,29410.233,21570.98,26225.870999999999,16404.018000000004,25781.436000000002,14472.956000000002,20680.567000000003,12234.166000000001,17152.451999999997,11257.07,20556.849999999999,10076.830000000002,23207.474999999999,13701.946,24060.548000000003,12288.593000000001,18528.841,10497.428000000002,20365.593000000001,11552.812000000002,22502.913,14317.010999999999,30976.083999999995,19864.039000000001,29416.207999999999,21521.109,26305.054999999997,16319.522000000001,25814.707999999999,14332.895999999999,20674.769999999997,12136.726999999999,17099.175000000003,11130.525000000001,20610.768000000004,9906.4230000000007,23214.120000000003,13568.403999999999,24430.895000000004,11788.498,18215.106,10686.495000000001,1,0]
[null,10237,"Lewis County PUD #1",44687.43068903235,35234.320350967813,52653.025997225996,42254.053362773862,61767.482322580807,53120.034797419488,56417.881244903358,44483.329443096882,51099.395420689601,37813.552611310304,49781.677498401055,39131.270533598909,48485.862297599997,35431.976294399996,41894.466270967649,33032.175329032187,37740.826880000001,30192.661503999996,37425.723202064495,29508.743293935502,39445.251319741954,28488.237064258079,36764.005478399995,32168.504793599997,46279.385187096814,33424.000412903253,52509.165270457597,42138.605129542222,61598.718709677596,52974.898090322735,56263.734028386978,44361.790291612808,50668.580845714168,38001.435634285626,49645.661986110528,39024.354493889768,48353.387264000005,35335.167615999999,41780.000516128988,32941.923483870931,37637.709866666686,30110.167893333346,37323.467127741933,29428.118312258066,37880.533801290338,29867.343958709687,38191.205600000001,30552.964480000002,0,1]
[null,10247,"Mason County PUD #3",33859.103999999999,22084.281999999999,41169.245999999999,26851.875,47692.343999999997,31068.83,49313.165999999997,32163.269,43028.762000000002,28077.902999999998,39476.591999999997,25751.884000000002,34860.807000000001,22742.046000000002,28692.951999999997,17713.341,26570.559000000001,16397.111000000001,28112.706999999999,17383.916999999998,28172.499,17450.655000000002,26850.927,16611.906999999999,33819.398999999998,22054.427,41161.574000000001,26817.853999999999,47673.695,31016.482,49286.335999999996,32118.404000000002,42320.215000000004,27595.895,39449.027999999998,25707.026999999998,34832.82,22708.069,28668.059000000001,17663.968000000001,26551.258000000002,16350.276999999998,28091.407999999999,17336.775000000001,28158.418000000001,17392.755000000001,26826.513999999999,16573.892,1,0]
[null,10259,"Missoula Elec Coop",11329.601999999999,7001.5159999999996,12740.405000000001,8395.9350000000013,14843.605,10686.548999999999,14762.339999999998,9795.6270000000004,15384.643,9749.598,13103.427,8818.3689999999988,10828.753000000001,6442.0810000000001,9616.3119999999999,5944.2929999999997,10185.172,6120.9599999999991,11599.682999999999,6531.5310000000009,11919.098,6204.7209999999995,9003.3580000000002,6032.1130000000003,11790.008,6537.3990000000003,12775.215,8400.5469999999987,14905.249,10713.045000000002,14817.832,9815.8590000000004,14830.014999999999,9532.5540000000001,13137.764999999999,8826.4599999999991,10834.07,6427.1990000000005,9606.1649999999991,5915.4010000000007,10187.389000000001,6096.8760000000002,11614.825999999999,6510.1239999999998,11489.516,6627.9619999999995,9376.8770000000004,5620.5329999999994,1,0]
[null,10278,"Northern Lights",14630.054000000002,8188.1450000000004,18982.488999999998,12166.995000000001,23475.036,15317.617999999999,22625.75,14937.261,20109.652999999998,12535.317999999999,18595.665999999997,11173.579,14904.984000000002,8606.9599999999991,11031.86,6561.8619999999992,11876.693000000001,5993.3119999999999,13512.111000000001,7829.1110000000008,14079.165000000001,7300.8719999999994,13327.736000000001,7825.5429999999997,14557.165999999999,8235.2389999999996,18995.322,12141.582999999999,23486.184000000001,15280.753999999999,22627.3,14909.936999999998,19747.726000000002,12272.532999999999,18604.913,11139.026,14917.485000000002,8582.4260000000013,11037.437,6530.3470000000007,11903.61,5954.1829999999991,13522.839,7792.4559999999983,14170.153,7184.0549999999994,13278.343999999999,7862.875,1,0]
[null,10284,"Ohop Mutual Light Company",4553.7340000000004,3207.5140000000001,5218.2969999999996,3754.1469999999999,6578.692,5026.6989999999996,7093.2849999999999,4954.915,5705.6279999999997,3850.424,5222.1229999999996,3870.5340000000001,4580.5739999999996,3068.7910000000002,3630.5369999999998,2458.0189999999998,3299.5369999999998,2266.65,3501.6370000000002,2230.2370000000001,3714.51,2102.0659999999998,3100.18,2312.94,4805.8370000000004,3039.6959999999999,5267.1809999999996,3789.3159999999998,6626.2259999999997,5063.0190000000002,7142.5410000000002,4989.3209999999999,5738.0780000000004,3936.2339999999999,5269.9449999999997,3905.9789999999998,4630.3190000000004,3102.1179999999999,3679.9589999999998,2491.48,3348.5540000000001,2300.3229999999999,3552.038,2262.3380000000002,3614.7620000000002,2284.2159999999999,3293.8850000000002,2201.3539999999998,1,0]
[null,10304,"Parkland L & W",5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999,1,0]
[null,10306,"Pend Oreille County PUD  #1",4303.1769476128993,3392.8895163870939,18711.167547295441,15015.71195670459,16428.98438709676,14128.926572903212,24047.165295483865,18960.264944516126,21854.95547586208,16172.667052137938,20150.764792764443,15839.663671235545,1307.8282879999999,955.72067200000004,0,0,0,0,4809.4330590967647,3792.0529889032186,5125.8431287741823,3701.9978152257986,9416.3636736000008,8239.3182144000002,4456.4742348387263,3218.5647251613027,18660.044138696237,14974.685421303731,16384.096451612921,14090.322948387111,23981.462658064494,18908.460941935467,21670.698239999998,16253.023679999998,20095.708058358025,15796.385901642005,1304.2549866666652,953.10941333333233,0,0,0,0,4796.2925316128994,3781.6921883870937,4922.5107561290342,3881.210403870969,9781.9124000000011,7825.5299199999999,0,1]
[null,10331,"Raft River Elec Coop",8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,7245.8770000000004,5396.3819999999996,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001,8138.2749999999996,5806.8950000000004,6703.2259999999997,5367.8739999999998,7976.9319999999998,6307.7780000000002,7969.4139999999998,6296.7370000000001,6996.02,5210.3,6989.44,5156.05,10147.469999999999,7282.3310000000001,20290.396000000001,16179.822,27142.724999999999,19821.256000000001,28425.85,22893.721000000001,26899.418000000001,19592.511999999999,17871.651999999998,14703.967000000001,1,0]
[null,10342,"Salem Elec Coop",16553.607,9573.7189999999991,17554.581999999999,10714.025,20591.919999999998,13721.112999999999,21499.215,13108.891,19146.66,10867.769,17323.650000000001,10568.388000000001,16491.09,9090.5810000000001,15002.223,8689.5820000000003,15265.455,9058.5460000000003,18020.928,10138.949000000001,18692.393,9469.8729999999996,14971.684999999999,9585.1190000000006,17222.048999999999,8994.9120000000003,17611.234,10748.598,20660.803,13767.013000000001,21574.138999999999,13154.572,18441.984,10630.303,17380.611000000001,10603.136,16546.631000000001,9121.1959999999999,15051.52,8718.1319999999996,15317.798000000001,9089.6039999999994,18082.490000000002,10173.581,18096.756000000001,10161.743,15616.986999999999,9024.0259999999998,1,0]
[null,10360,"Southside Elec Lines",1942.6690000000001,1427.5429999999999,1855.8969999999999,1463.8630000000001,2430.1880000000001,2030.59,2485.7179999999998,1951.3910000000001,2118.2840000000001,1552.8420000000001,1848.58,1451.806,2297.79,1571.4949999999999,3718.058,2648.759,5538.2150000000001,4119.5829999999996,5900.0730000000003,4374.442,5441.875,3620.5509999999999,3017.127,2507.2779999999998,2049.4940000000001,1375.961,1886.518,1488.0160000000001,2461.89,2057.0790000000002,2518.288,1976.96,2096.7130000000002,1557.4960000000001,1879.23,1475.877,2331.5970000000002,1594.604,3755.7060000000001,2675.6170000000002,5581.0609999999997,4151.4040000000005,5944,4407,5287.0169999999998,3848.1350000000002,3177.4609999999998,2408.9369999999999,1,0]
[null,10370,"Tacoma Public Utilities",123181.50857496764,97123.881761032171,158169.81601997241,126931.27735602786,189858.37718709678,163278.20438090325,186583.75563561302,147114.11502038719,163851.2030896552,121249.89028634485,183207.01607864321,144011.28427335658,159109.448576,116272.28934399999,137673.45076025798,108550.22079174189,122391.88352,97913.506816000008,132238.97244077438,104265.34365522595,129800.42447690319,93744.751011096756,124407.74983680001,108856.7811072,127015.30916129044,91733.278838709768,157052.0987517336,126034.3092482662,188516.73064516118,162124.38835483862,185265.24941935463,146074.52358064533,161763.66171428584,121322.74628571437,181912.37181157456,142993.61918842519,157985.09133333349,115450.64366666677,136700.57238709665,107783.14361290312,121526.99333333319,97221.594666666555,131304.49716129035,103528.54583870969,124109.73019354831,97855.748806451549,128675.64,102940.512,0,1]
[null,10378,"Coulee Dam, City of",748.59199999999998,450.00900000000001,982.85199999999998,705.81700000000001,1425.768,1032.645,1369.35,989.07100000000003,1174.548,808.30799999999999,1007.652,683.53399999999999,781.27599999999995,503.69499999999999,589.35,373.84100000000001,636.27499999999998,360.03800000000001,724.43600000000004,445.95499999999998,716.14499999999998,400.39100000000002,589.42399999999998,373.577,752.93799999999999,452.62200000000001,986.90300000000002,708.72500000000002,1429.8040000000001,1035.568,1373.3910000000001,991.98900000000003,1143.1569999999999,786.70500000000004,1011.799,686.34699999999998,785.50699999999995,506.423,593.60799999999995,376.54199999999997,640.71900000000005,362.553,728.74400000000003,448.60599999999999,720.60799999999995,402.887,593.68399999999997,376.27699999999999,1,0]
[null,10388,"Umatilla Elec Coop",40652.767999999982,40018.744000000006,46220.299999999988,22029.758000000031,34758.100000000035,39853.511999999988,55617.967999999993,12998.043999999994,51493.100000000035,13875.608000000007,28715.467999999935,42740.546000000031,48865.967999999993,24971.891999999993,64060.168000000005,24071.944000000018,51162.299999999988,53662.459999999963,80571.367999999959,36332.543999999994,75769.435999999987,34835.175999999978,39057.331999999995,43888.928000000014,63795.840000000026,16780.440000000002,48537.699999999953,19620.26999999996,32320.800000000047,42195.880000000005,64122.51999999996,4398.5599999999977,49085.080000000016,14123.760000000009,23963.01999999996,47398.389999999956,51561.319999999949,22183.880000000005,69383.619999999937,18653.559999999998,47283.5,57449.000000000058,86447.519999999902,30360.959999999963,54238.119999999995,56271.06,61066.400000000023,21788.20000000007,1,0]
[null,10434,"Vera Irrigation District",11081.775,6454.3609999999999,12115.153,8281.5580000000009,15514.431,10436.281999999999,15202.790999999999,10265.17,13411.471,8365.25,12733.941999999999,8021.3469999999998,10878.851000000001,6619.6,9933.9069999999992,6426.8320000000003,10851.349,6105.7830000000004,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11188.44,6516.4870000000001,12231.906999999999,8361.3670000000002,15664.182000000001,10537.017,15349.518,10364.242,13077.055,8156.6629999999996,12856.674999999999,8098.6580000000004,10983.561,6683.3149999999996,10029.465,6488.6540000000005,10955.764999999999,6164.5370000000003,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,1,0]
[null,10436,"Vigilante Elec Coop",5651.9459999999999,3571.0619999999999,5700.9130000000005,4447.4339999999993,8287.8260000000009,6213.625,7992.2660000000005,6261.7519999999995,6671.0609999999997,4825.01,6374.2110000000002,4516.8440000000001,5680.8359999999993,3934.0930000000003,8180.2429999999995,6318.7219999999998,11337.337,7531.37,13836.600999999999,10144.9,10814.517,7340.012999999999,7291.1990000000005,5303.7309999999998,5526.41,3635.375,5675.0849999999991,4425.5429999999997,8287.0660000000007,6204.380000000001,7985.5960000000005,6256.0439999999999,6491.2000000000007,4671.0330000000004,6351.7,4494.5569999999998,5651.78,3910.8110000000001,8175.3869999999997,6313.5849999999991,11366.082,7539.7969999999996,13885.074000000001,10175.891,10926.722000000002,7251.3349999999991,7187.1130000000012,5382.5529999999999,1,0]
[null,10482,"Umpqua Indian Utility Cooperative",1113.442,850.54399999999998,1135.3309999999999,868.69,1176.288,973.11699999999996,1236.568,936.60900000000004,1154.7439999999999,828.21500000000003,1189.4369999999999,919.00800000000004,1166.0619999999999,826.49099999999999,1138.873,854.55,1138.116,842.64599999999996,1232.9680000000001,846.47900000000004,1256.347,776.43299999999999,1057.1869999999999,861.48699999999997,1181.4570000000001,814.79499999999996,1152.748,883.11800000000005,1197.5229999999999,986.56,1250.1600000000001,953.39099999999996,1137.4290000000001,828.10900000000004,1203.653,929.67499999999995,1178.5,834.78800000000001,1149.8389999999999,863.01099999999997,1147.731,848.68899999999996,1241.1310000000001,852.04,1213.201,830.43600000000004,1110.124,816.55200000000002,1,0]
[null,10502,"Yakama Power",6342.375,3946.5749999999998,5215.0209999999997,3711.3989999999999,6248.0919999999996,4511.6329999999998,5973.9949999999999,4260.5339999999997,5804.2030000000004,3853.5709999999999,5347.277,3507.76,6602.2089999999998,4189.0240000000003,8894.2080000000005,6131.8810000000003,11156.981,6997.8239999999996,13383.751,9309.84,14041.782999999999,8806.3979999999992,8966.5849999999991,6312.2219999999998,6581.9030000000002,4106.5910000000003,5226.7489999999998,3719.7959999999998,6262.3710000000001,4521.9740000000002,5987.6540000000005,4270.3429999999998,5638.9480000000003,3743.9549999999999,5359.3230000000003,3515.6709999999998,6616.7719999999999,4198.2719999999999,8914.6650000000009,6145.9440000000004,11183.005999999999,7014.2120000000004,13415.332,9331.92,14075,8827.2459999999992,8987.2710000000006,6326.8459999999995,1,0]
[null,13927,"Kalispel Tribe Utility",1455.3789999999999,1027.002,1387.018,1105.421,1541.297,1219.3510000000001,1477.402,1171.521,1439.7,1069.326,1438.4590000000001,1040.7750000000001,1363.222,981.60900000000004,1414.943,1098.258,1539.6780000000001,1035.1859999999999,1650.6420000000001,1197.626,1795.1120000000001,1194.029,1528.136,1155.79,1707.6369999999999,1214.9000000000001,1648.413,1251.934,1795.3109999999999,1411.751,1726.1769999999999,1374.729,1659.453,1229.4259999999999,1688.9259999999999,1219.124,1587.0730000000001,1139.327,1618.373,1262.5719999999999,1724.4829999999999,1153.5999999999999,1849.606,1334.11,1932.89,1289.7529999999999,1605.463,1213.03,1,0]
[null,10597,"Hermiston, City of",4915.0739999999996,2846.002,5386.9920000000002,3685.3809999999999,6347.7749999999996,4457.4530000000004,6548.4340000000002,4436.3909999999996,5708.1840000000002,3694.83,5054.473,3123.5320000000002,4703.8509999999997,2739.366,4895.6229999999996,2992.3270000000002,5384.741,2938.4870000000001,6515.5159999999996,3814.252,6555.3310000000001,3458.5709999999999,4967.875,3003.616,4915.0129999999999,2845.9659999999999,5389.2669999999998,3686.9369999999999,6352.1779999999999,4460.5439999999999,6552.9459999999999,4439.4470000000001,5547.6109999999999,3590.893,5055.2430000000004,3124.0079999999998,4703.7330000000002,2739.297,4894.9059999999999,2991.8890000000001,5384.0140000000001,2938.0909999999999,6514.9170000000004,3813.902,6554.7250000000004,3458.2510000000002,4967.2449999999999,3003.2339999999999,1,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,1,0]
[null,11680,"Weiser, City of",2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,1,0]
[null,12026,"Jefferson County PUD #1",19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,1,0]
[null,10298,"PNGC Aggregate",229522.00200000004,140438.32499999998,267901.788,179026.40300000002,336998.288,237861.351,337235.163,225790.39499999999,290899.141,183795.20300000001,259262.25500000003,168769.33100000001,224139.55799999999,136005.57399999999,205859.34099999999,130002.518,219210.56500000003,131973.55800000002,247987.77100000001,152062.26599999997,246058.13100000002,134403.22399999999,194795.44700000001,128149.31300000001,212384.905,118004.527,246460.14300000001,160921.84399999998,314441.76400000002,218058.75200000004,322193.72300000006,212209.383,268953.52600000001,169590.68399999998,250971.48800000001,162388.95399999997,216435.43299999999,130780.81799999998,198529.49400000001,123750.01299999999,212854.21700000003,126986.00400000002,236467.43400000004,142903.51799999998,230923.22000000003,130657.60899999998,194742.16400000002,119624.39200000001,1,0]

{"sheet":"CSP","index":7,"n_rows":139,"n_cols":51,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Customer System Peak less NLSL Peak (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",1.0089999999999999,0,1.1839999999999999,0,1.3620000000000001,0,1.5109999999999999,0,1.248,0,1.2450000000000001,0,1.0920000000000001,0,0.86199999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0,1.024,0,1.1970000000000001,0,1.373,0,1.52,0,1.4039999999999999,0,1.25,0,1.0960000000000001,0,0.86399999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0]
[null,10015,"Asotin County PUD #1",1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0,1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0]
[null,10024,"Benton County PUD #1",231.28700000000001,0,252.952,0,303.05500000000001,0,314.34100000000001,0,263.94900000000001,0,246.941,0,272.15899999999999,0,311.55099999999999,0,403.529,0,425.07100000000003,0,409.262,0,257.483,0,231.809,0,253.52799999999999,0,303.755,0,315.06799999999998,0,264.55200000000002,0,247.50200000000001,0,272.78199999999998,0,312.27100000000002,0,404.47500000000002,0,426.07,0,410.221,0,258.06900000000002,0]
[null,10025,"Benton REA",73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0,73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0]
[null,10027,"Big Bend Elec Coop",81.584999999999994,0,54.478999999999999,0,63.31,0,59.776000000000003,0,56.460999999999999,0,54.673000000000002,0,92.561000000000007,0,129.03399999999999,0,142.779,0,139.97200000000001,0,132.36199999999999,0,111.187,0,82.38,0,55.274000000000001,0,64.105000000000004,0,60.570999999999998,0,57.256999999999998,0,55.468000000000004,0,93.355999999999995,0,129.82900000000001,0,143.57400000000001,0,140.767,0,133.15700000000001,0,111.982,0]
[null,10029,"Blachly Lane Elec Coop",30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0,30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0]
[null,10044,"Canby, City of",28.646000000000001,0,33.462000000000003,0,37.36,0,34.700000000000003,0,38.475999999999999,0,33.151000000000003,0,30.164000000000001,0,29.018000000000001,0,34.594999999999999,0,36.137999999999998,0,37.801000000000002,0,33.761000000000003,0,29.001000000000001,0,33.826999999999998,0,37.432000000000002,0,34.765999999999998,0,38.549999999999997,0,33.215000000000003,0,30.222000000000001,0,29.073,0,34.726999999999997,0,36.276000000000003,0,37.945999999999998,0,33.89,0]
[null,10046,"Central Electric Coop",146.06800000000001,0,203.80600000000001,0,233.988,0,207.721,0,202.89699999999999,0,171.64599999999999,0,163.48500000000001,0,147.15600000000001,0,140.85400000000001,0,145.398,0,142.40100000000001,0,134.56700000000001,0,148.80099999999999,0,206.53899999999999,0,236.72,0,210.453,0,205.62899999999999,0,174.37799999999999,0,166.21700000000001,0,149.88900000000001,0,143.58600000000001,0,148.131,0,145.13300000000001,0,137.29900000000001,0]
[null,10047,"Central Lincoln PUD",184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0,184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0]
[null,10055,"Albion, City of",0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0,0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0]
[null,10057,"Ashland, City of",24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0,24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0]
[null,10059,"Bandon, City of",11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0,11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0]
[null,10061,"Blaine, City of",12.041,0,14.25,0,14.631,0,15.545999999999999,0,13.715,0,13.254,0,12.167,0,10.667999999999999,0,10.882999999999999,0,11.371,0,11.057,0,10.851000000000001,0,12.183,0,14.403,0,14.772,0,15.621,0,14.792,0,13.324,0,12.234999999999999,0,10.727,0,10.936999999999999,0,11.426,0,11.106,0,10.894,0]
[null,10062,"Bonners Ferry, City of",12.093999999999999,0,13.73,0,15.879,0,15.127000000000001,0,14.417999999999999,0,13.073,0,12.356,0,11.58,0,10.760999999999999,0,11.32,0,11.395,0,10.641999999999999,0,12.198,0,13.82,0,15.946999999999999,0,15.208,0,14.722,0,13.175000000000001,0,12.464,0,11.694000000000001,0,10.874000000000001,0,11.435,0,11.509,0,10.755000000000001,0]
[null,10064,"Burley, City of",21.472999999999999,0,21.853999999999999,0,26.045000000000002,0,25.841999999999999,0,24.376999999999999,0,23.052,0,21.343,0,19.096,0,23.684999999999999,0,24.965,0,24.771999999999998,0,20.617999999999999,0,22.523,0,22.934999999999999,0,27.263000000000002,0,27.143999999999998,0,25.71,0,24.446999999999999,0,22.710999999999999,0,20.565000000000001,0,25.225000000000001,0,26.387,0,26.292000000000002,0,22.099,0]
[null,10065,"Cascade Locks, City of",5.3390000000000004,0,6.2359999999999998,0,7.633,0,7.0460000000000003,0,7.7,0,6.2629999999999999,0,6.1139999999999999,0,5,0,5.0620000000000003,0,5.08,0,4.9509999999999996,0,4.8520000000000003,0,5.6859999999999999,0,6.593,0,8.0220000000000002,0,7.4169999999999998,0,8.0690000000000008,0,6.6260000000000003,0,6.4950000000000001,0,5.3220000000000001,0,5.218,0,5.2359999999999998,0,5.1079999999999997,0,5.0049999999999999,0]
[null,10066,"Centralia, City of",46.96,0,53.515999999999998,0,58.308,0,60.764000000000003,0,57.290999999999997,0,53.137999999999998,0,49.95,0,38.97,0,38.359000000000002,0,39.161000000000001,0,40.543999999999997,0,37.619,0,48.134999999999998,0,54.39,0,58.826999999999998,0,61.045999999999999,0,59.192999999999998,0,53.121000000000002,0,49.933,0,38.954000000000001,0,38.343000000000004,0,39.143999999999998,0,40.527000000000001,0,37.603000000000002,0]
[null,10067,"Cheney, City of",23.582000000000001,0,27.943999999999999,0,29.012,0,31.789000000000001,0,28.821000000000002,0,26.716999999999999,0,25.295000000000002,0,23.013000000000002,0,23.044,0,25.082999999999998,0,24.516999999999999,0,23.306000000000001,0,23.876999999999999,0,28.292999999999999,0,29.375,0,32.186,0,29.181000000000001,0,27.050999999999998,0,25.611999999999998,0,23.300999999999998,0,23.332000000000001,0,25.396999999999998,0,24.823,0,23.597999999999999,0]
[null,10068,"Chewelah, City of",3.1909999999999998,0,3.8239999999999998,0,4.3860000000000001,0,4.7380000000000004,0,4.008,0,3.7290000000000001,0,3.4820000000000002,0,2.8180000000000001,0,3.0430000000000001,0,3.8319999999999999,0,3.5680000000000001,0,2.8650000000000002,0,3.1909999999999998,0,3.8239999999999998,0,4.3860000000000001,0,4.7380000000000004,0,4.008,0,3.7290000000000001,0,3.4820000000000002,0,2.8180000000000001,0,3.0430000000000001,0,3.8319999999999999,0,3.5680000000000001,0,2.8650000000000002,0]
[null,10070,"Declo, City of",0.58599999999999997,0,0.61499999999999999,0,0.753,0,0.72899999999999998,0,0.67900000000000005,0,0.62,0,0.56899999999999995,0,0.52900000000000003,0,0.51,0,0.55200000000000005,0,0.56999999999999995,0,0.52600000000000002,0,0.58599999999999997,0,0.61499999999999999,0,0.753,0,0.72899999999999998,0,0.67900000000000005,0,0.621,0,0.56999999999999995,0,0.52900000000000003,0,0.51100000000000001,0,0.55200000000000005,0,0.56999999999999995,0,0.52700000000000002,0]
[null,10071,"Drain, City of",2.8380000000000001,0,3.105,0,3.74,0,3.6640000000000001,0,3.4649999999999999,0,3.339,0,3.08,0,2.3889999999999998,0,2.1469999999999998,0,2.1640000000000001,0,2.2189999999999999,0,2.1619999999999999,0,2.8380000000000001,0,3.105,0,3.74,0,3.6640000000000001,0,3.4649999999999999,0,3.339,0,3.08,0,2.3889999999999998,0,2.1469999999999998,0,2.1640000000000001,0,2.2189999999999999,0,2.1619999999999999,0]
[null,10072,"Ellensburg, City of",32.386000000000003,0,34.85,0,39.36,0,41.661999999999999,0,36.865000000000002,0,33.896000000000001,0,31.443000000000001,0,28.864000000000001,0,33.006,0,36.158999999999999,0,35.234999999999999,0,30.864000000000001,0,32.546999999999997,0,35.023000000000003,0,39.551000000000002,0,41.869,0,37.048000000000002,0,34.064,0,31.597999999999999,0,29.003,0,33.168999999999997,0,36.338000000000001,0,35.408999999999999,0,31.013000000000002,0]
[null,10074,"Forest Grove, City of",40.198,0,45.884,0,49.186,0,48.618000000000002,0,53.564999999999998,0,47.332999999999998,0,43.008000000000003,0,36.500999999999998,0,47.609000000000002,0,47.725999999999999,0,46.302,0,43.786999999999999,0,40.195999999999998,0,45.881999999999998,0,49.183,0,48.616999999999997,0,53.563000000000002,0,47.33,0,43.006,0,36.499000000000002,0,48.133000000000003,0,48.252000000000002,0,46.811,0,44.268999999999998,0]
[null,10076,"Heyburn, City of",9.5250000000000004,0,9.5679999999999996,0,11.146000000000001,0,10.759,0,10.564,0,9.7650000000000006,0,9.1880000000000006,0,8.4060000000000006,0,9.2330000000000005,0,9.4629999999999992,0,9.2289999999999992,0,8.6920000000000002,0,9.641,0,9.6839999999999993,0,11.269,0,10.88,0,10.683999999999999,0,9.8829999999999991,0,9.3030000000000008,0,8.5180000000000007,0,9.3490000000000002,0,9.5790000000000006,0,9.3450000000000006,0,8.8049999999999997,0]
[null,10078,"McCleary, City of",7.1820000000000004,0,8.1189999999999998,0,8.532,0,8.7490000000000006,0,9.0609999999999999,0,8.4030000000000005,0,7.0090000000000003,0,6.5359999999999996,0,5.8890000000000002,0,5.5970000000000004,0,5.7370000000000001,0,6.4829999999999997,0,7.8579999999999997,0,8.7840000000000007,0,9.1679999999999993,0,9.3960000000000008,0,9.7040000000000006,0,9.077,0,7.6859999999999999,0,7.2190000000000003,0,6.57,0,6.2770000000000001,0,6.415,0,7.165,0]
[null,10079,"McMinnville, City of",137.86699999999999,0,150.44,0,161.80600000000001,0,161.61699999999999,0,157.452,0,149.30500000000001,0,144.476,0,125.02800000000001,0,132.32,0,140.15799999999999,0,138.94900000000001,0,130.10900000000001,0,138.21100000000001,0,150.815,0,162.21,0,162.02000000000001,0,157.846,0,149.678,0,144.83699999999999,0,125.34,0,132.65100000000001,0,140.50800000000001,0,139.29599999999999,0,130.434,0]
[null,10080,"Milton, Town of",8.6950000000000003,0,10.804,0,12.532999999999999,0,12.475,0,11.523,0,9.827,0,8.9689999999999994,0,7.6050000000000004,0,7.9880000000000004,0,8.67,0,8.5749999999999993,0,7.556,0,8.6980000000000004,0,10.807,0,12.535,0,12.477,0,11.526,0,9.83,0,8.9710000000000001,0,7.6079999999999997,0,7.9909999999999997,0,8.673,0,8.5779999999999994,0,7.5590000000000002,0]
[null,10081,"Milton-Freewater, City of",15.795999999999999,0,18.718,0,25.058,0,23.303000000000001,0,21.077999999999999,0,18.850000000000001,0,17.391999999999999,0,12.8,0,18.172000000000001,0,18.542000000000002,0,19.163,0,14.632,0,15.795999999999999,0,18.718,0,25.058,0,23.303000000000001,0,21.077999999999999,0,18.850000000000001,0,17.391999999999999,0,12.8,0,18.172000000000001,0,18.542000000000002,0,19.163,0,14.632,0]
[null,10082,"Minidoka, City of",0.17,0,0.20899999999999999,0,0.22800000000000001,0,0.249,0,0.218,0,0.193,0,0.17299999999999999,0,0.14599999999999999,0,0.11600000000000001,0,0.11600000000000001,0,0.11899999999999999,0,0.127,0,0.17,0,0.20899999999999999,0,0.22800000000000001,0,0.249,0,0.218,0,0.193,0,0.17299999999999999,0,0.14599999999999999,0,0.11600000000000001,0,0.11600000000000001,0,0.11899999999999999,0,0.127,0]
[null,10089,"Richland, City of",132.45599999999999,0,153.65899999999999,0,188.059,0,192.47800000000001,0,165.779,0,151.815,0,139.465,0,146.613,0,181.73,0,188.52,0,191.87100000000001,0,152.98599999999999,0,133.09399999999999,0,154.40299999999999,0,188.97399999999999,0,193.41499999999999,0,166.583,0,152.548,0,140.136,0,147.333,0,182.61199999999999,0,189.435,0,192.80199999999999,0,153.73699999999999,0]
[null,10095,"Sumas, Town of",5.2869999999999999,0,5.53,0,5.968,0,6.266,0,6.1520000000000001,0,5.68,0,5.4610000000000003,0,5.2350000000000003,0,5.1790000000000003,0,5.2889999999999997,0,4.9509999999999996,0,5.0039999999999996,0,5.27,0,5.51,0,5.9420000000000002,0,6.2880000000000003,0,6.0510000000000002,0,5.7009999999999996,0,5.4749999999999996,0,5.2460000000000004,0,5.1849999999999996,0,5.2969999999999997,0,4.9569999999999999,0,5.0039999999999996,0]
[null,10101,"Clallam County PUD #1",113.676,0,154.14500000000001,0,184.77199999999999,0,186.208,0,176.43899999999999,0,159.09399999999999,0,141.185,0,110.6,0,84.537999999999997,0,68.891999999999996,0,70.983000000000004,0,97.753,0,114.569,0,155.18299999999999,0,185.81200000000001,0,187.24700000000001,0,177.477,0,160.13300000000001,0,142.14099999999999,0,111.55500000000001,0,85.4,0,69.763999999999996,0,71.855999999999995,0,98.686000000000007,0]
[null,10112,"Columbia River PUD",75.165000000000006,0,79.652000000000001,0,86.944999999999993,0,86.96,0,91.962000000000003,0,86.926000000000002,0,82.635999999999996,0,70.744,0,77.412999999999997,0,83.765000000000001,0,82.025000000000006,0,69.834000000000003,0,75.161000000000001,0,79.638000000000005,0,86.924000000000007,0,86.938000000000002,0,91.959000000000003,0,86.921000000000006,0,82.631,0,70.739000000000004,0,77.8,0,84.167000000000002,0,82.402000000000001,0,70.182000000000002,0]
[null,10118,"Consumers Power",72.302000000000007,0,84.02,0,97.153000000000006,0,99.765000000000001,0,91.706000000000003,0,85.016000000000005,0,78.682000000000002,0,66.942999999999998,0,62.802,0,68.971000000000004,0,69.245999999999995,0,62.469000000000001,0,72.823999999999998,0,84.631,0,97.858999999999995,0,100.49,0,92.370999999999995,0,85.631,0,79.251000000000005,0,67.421999999999997,0,63.252000000000002,0,69.466999999999999,0,69.741,0,62.911999999999999,0]
[null,10121,"Coos Curry Elec Coop",52.08,0,57.978999999999999,0,73.768000000000001,0,75.652000000000001,0,73.284000000000006,0,64.902000000000001,0,63.201999999999998,0,47.031999999999996,0,41.764000000000003,0,42.878999999999998,0,43.616,0,48.05,0,52.08,0,57.978999999999999,0,73.768000000000001,0,75.652000000000001,0,73.284000000000006,0,64.902000000000001,0,63.201999999999998,0,47.031999999999996,0,41.764000000000003,0,42.878999999999998,0,43.616,0,48.05,0]
[null,10142,"East End Mutual Electric",4.032,0,3.6720000000000002,0,4.8529999999999998,0,4.883,0,4.1920000000000002,0,3.8279999999999998,0,4.2629999999999999,0,5.6790000000000003,0,7.0209999999999999,0,6.9489999999999998,0,6.24,0,4.9059999999999997,0,4.0469999999999997,0,3.6859999999999999,0,4.8659999999999997,0,4.8970000000000002,0,4.4039999999999999,0,3.843,0,4.28,0,5.76,0,7.0990000000000002,0,7.0220000000000002,0,6.3120000000000003,0,4.9870000000000001,0]
[null,10170,"Eugene Water & Electric Board",324.94400000000002,0,386.28500000000003,0,470.935,0,440.96199999999999,0,404.77199999999999,0,402.548,0,368.43900000000002,0,312.072,0,323.77,0,338.209,0,344.55900000000003,0,286.56799999999998,0,326.62099999999998,0,388.26799999999997,0,473.34100000000001,0,443.21699999999998,0,406.84500000000003,0,404.60899999999998,0,370.32900000000001,0,313.71100000000001,0,325.43599999999998,0,339.94600000000003,0,346.327,0,288.07600000000002,0]
[null,10174,"Farmers Elec Coop",0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0,0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0]
[null,10183,"Franklin County PUD #1",178.81299999999999,0,176.08799999999999,0,212.61600000000001,0,205.01499999999999,0,187.54599999999999,0,173.255,0,168.86,0,219.501,0,241.82,0,263.13200000000001,0,264.50799999999998,0,221.56299999999999,0,184.33600000000001,0,180.619,0,216.74799999999999,0,208.70099999999999,0,190.63800000000001,0,175.84399999999999,0,171.44499999999999,0,222.55699999999999,0,245.066,0,266.59800000000001,0,267.95299999999997,0,224.60300000000001,0]
[null,10190,"Grant County PUD #2",9.8070000000000004,0,13.569000000000001,0,15.196999999999999,0,15.494,0,14.907,0,13.276,0,10.558999999999999,0,8.5340000000000007,0,8.7129999999999992,0,9.8640000000000008,0,9.891,0,8.4,0,10.56,0,14.321999999999999,0,15.949,0,16.245999999999999,0,15.535,0,13.779,0,10.936,0,8.7850000000000001,0,8.8379999999999992,0,9.8640000000000008,0,9.891,0,8.4,0]
[null,10204,"Idaho Falls Power",116.46899999999999,0,124.276,0,147.70599999999999,0,147.80699999999999,0,140.92099999999999,0,132.84200000000001,0,111.233,0,104.89,0,117.548,0,128.84299999999999,0,126.67100000000001,0,108.691,0,116.258,0,123.923,0,147.24,0,147.34200000000001,0,140.45599999999999,0,132.37700000000001,0,110.768,0,105.79900000000001,0,118.458,0,129.75399999999999,0,127.581,0,109.595,0]
[null,10231,"Klickitat County PUD #1",58.105999999999995,0,64.006,0,72.626999999999995,0,74.843000000000004,0,68.293000000000006,0,65.397000000000006,0,61.087999999999994,0,52.501000000000005,0,60.515000000000001,0,64.138999999999996,0,67.64,0,53.313999999999993,0,58.105999999999995,0,64.006,0,72.626999999999995,0,74.843000000000004,0,68.293000000000006,0,65.397000000000006,0,61.087999999999994,0,52.501000000000005,0,60.515000000000001,0,64.138999999999996,0,67.64,0,53.313999999999993,0]
[null,10234,"Kootenai Electric Coop",94.111999999999995,0,99.210999999999999,0,121.583,0,126.258,0,117.709,0,110.221,0,96.3,0,81.468999999999994,0,95.578000000000003,0,110.479,0,111.66200000000001,0,86.180999999999997,0,97.097999999999999,0,102.229,0,124.739,0,129.44399999999999,0,120.843,0,113.31100000000001,0,99.305999999999997,0,84.385999999999996,0,98.582999999999998,0,113.57599999999999,0,114.767,0,89.132000000000005,0]
[null,10237,"Lewis County PUD #1",168.31899999999999,0,190.422,0,213.76,0,199.46700000000001,0,237.98099999999999,0,200.86199999999999,0,172.60300000000001,0,138.03299999999999,0,128.084,0,128.09800000000001,0,149.99199999999999,0,125.746,0,168.404,0,190.518,0,213.86699999999999,0,199.56700000000001,0,238.101,0,200.964,0,172.68899999999999,0,138.11000000000001,0,129.36099999999999,0,129.38800000000001,0,151.49600000000001,0,127.008,0]
[null,10247,"Mason County PUD #3",108.202,0,137.70599999999999,0,155.18,0,164.024,0,155.648,0,140.25,0,125.71899999999999,0,92.593000000000004,0,78.257000000000005,0,88.676000000000002,0,89.489000000000004,0,81.141000000000005,0,108.649,0,138.17400000000001,0,155.68,0,164.512,0,156.124,0,140.72999999999999,0,126.15900000000001,0,93.033000000000001,0,78.694999999999993,0,89.18,0,89.991,0,81.576999999999998,0]
[null,10259,"Missoula Elec Coop",44.213999999999999,0,49.575000000000003,0,53.792999999999999,0,52.061999999999998,0,56.454000000000001,0,50.734000000000002,0,45.241999999999997,0,38.4,0,41.572000000000003,0,44.512,0,44.86,0,37.640999999999998,0,44.777999999999999,0,50.207999999999998,0,54.48,0,52.725999999999999,0,59.517000000000003,0,51.381,0,45.819000000000003,0,38.89,0,42.101999999999997,0,45.079000000000001,0,45.432000000000002,0,38.121000000000002,0]
[null,10278,"Northern Lights",52.17,0,68.765000000000001,0,81.695999999999998,0,75.816999999999993,0,71.069000000000003,0,65.775999999999996,0,54.750999999999998,0,47.847999999999999,0,45.061,0,47.725000000000001,0,47.521000000000001,0,48.533999999999999,0,52.965000000000003,0,69.56,0,82.492999999999995,0,76.614000000000004,0,71.864000000000004,0,66.572000000000003,0,55.546999999999997,0,48.643000000000001,0,45.856000000000002,0,48.52,0,48.316000000000003,0,49.33,0]
[null,10284,"Ohop Mutual Light Company",19.102,0,20.908000000000001,0,25.242999999999999,0,27.056999999999999,0,22.186,0,21.039000000000001,0,19.010999999999999,0,13.833,0,12.644,0,12.436,0,13.006,0,12.574999999999999,0,19.309999999999999,0,21.103999999999999,0,25.425999999999998,0,27.245000000000001,0,24.178999999999998,0,21.231999999999999,0,19.216999999999999,0,14.021000000000001,0,12.832000000000001,0,12.615,0,13.19,0,12.766,0]
[null,10304,"Parkland L & W",16.814,0,22.646999999999998,0,25.623000000000001,0,26.004999999999999,0,24.576000000000001,0,20.297999999999998,0,17.831,0,15.868,0,14.026,0,13.599,0,13.771000000000001,0,15.651,0,16.901,0,22.748000000000001,0,25.721,0,26.103000000000002,0,24.673999999999999,0,20.388999999999999,0,17.920999999999999,0,15.96,0,14.124000000000001,0,13.694000000000001,0,13.865,0,15.75,0]
[null,10306,"Pend Oreille County PUD  #1",153.60900000000001,0,170.69800000000001,0,178.124,0,181.11799999999999,0,171.482,0,164.50399999999999,0,156.51599999999999,0,152.661,0,140.32900000000001,0,142.518,0,137.386,0,144.518,0,154.11099999999999,0,171.19900000000001,0,178.625,0,181.619,0,171.98400000000001,0,165.006,0,157.017,0,153.16200000000001,0,140.83099999999999,0,143.01900000000001,0,137.88800000000001,0,145.02000000000001,0]
[null,10331,"Raft River Elec Coop",27.899000000000001,0,23.099,0,25.596,0,25.486999999999998,0,23.928000000000001,0,22.931000000000001,0,39.853999999999999,0,66.010999999999996,0,80.111000000000004,0,82.043000000000006,0,71.021000000000001,0,61.984999999999999,0,27.899000000000001,0,23.099,0,25.596,0,25.486999999999998,0,23.928000000000001,0,22.931000000000001,0,39.853999999999999,0,66.010999999999996,0,80.111000000000004,0,82.043000000000006,0,71.021000000000001,0,61.984999999999999,0]
[null,10342,"Salem Elec Coop",47.902999999999999,0,55.143999999999998,0,60.420999999999999,0,63.887,0,60.703000000000003,0,55.197000000000003,0,50.466000000000001,0,50.026000000000003,0,66.686999999999998,0,71.394999999999996,0,68.894999999999996,0,59.375,0,47.9,0,55.14,0,60.405000000000001,0,63.878999999999998,0,60.704000000000001,0,55.201000000000001,0,50.460999999999999,0,50.034999999999997,0,67.147000000000006,0,71.887,0,69.364999999999995,0,59.767000000000003,0]
[null,10360,"Southside Elec Lines",7.4320000000000004,0,7.0419999999999998,0,8.6509999999999998,0,8.5410000000000004,0,7.8040000000000003,0,6.8220000000000001,0,9.2859999999999996,0,13.035,0,17.725999999999999,0,17.007000000000001,0,14.769,0,11.641,0,7.5110000000000001,0,7.1189999999999998,0,8.673,0,8.5630000000000006,0,7.8239999999999998,0,6.86,0,9.3710000000000004,0,13.131,0,17.777000000000001,0,17.116,0,14.871,0,11.733000000000001,0]
[null,10370,"Tacoma Public Utilities",690.99900000000002,0,787,0,932.99900000000002,0,908.03899999999999,0,901.12199999999996,0,801.00099999999998,0,735,0,656,0,595.00099999999998,0,631,0,630,0,612.00099999999998,0,685.99900000000002,0,782.99900000000002,0,928.00099999999998,0,904.178,0,898.23599999999999,0,796,0,736,0,655,0,591,0,628.00099999999998,0,625.99900000000002,0,608.00099999999998,0]
[null,10378,"Coulee Dam, City of",2.85,0,3.911,0,4.8550000000000004,0,5.14,0,4.6840000000000002,0,3.9740000000000002,0,3.3980000000000001,0,2.161,0,2.3170000000000002,0,2.5529999999999999,0,2.5099999999999998,0,2.274,0,2.863,0,3.9289999999999998,0,4.8780000000000001,0,5.165,0,4.7060000000000004,0,3.9929999999999999,0,3.4140000000000001,0,2.1709999999999998,0,2.327,0,2.5649999999999999,0,2.5209999999999999,0,2.2850000000000001,0]
[null,10388,"Umatilla Elec Coop",221.32,0,245.364,0,195.17599999999999,0,263.34500000000003,0,214.11600000000001,0,239.44800000000001,0,316.06299999999999,0,235.52,0,270.113,0,246.07499999999999,0,291.02199999999999,0,249.15199999999999,0,237.22300000000001,0,259.19400000000002,0,213.87700000000001,0,298.89499999999998,0,231.83699999999999,0,272.10399999999998,0,343.90499999999997,0,254.78700000000001,0,284.60599999999999,0,259.79000000000002,0,320.58800000000002,0,276.53800000000001,0]
[null,10434,"Vera Irrigation District",31.952000000000002,0,39.048999999999999,0,45.232999999999997,0,51.582000000000001,0,41.749000000000002,0,37.185000000000002,0,33.768000000000001,0,35.268000000000001,0,43.554000000000002,0,48.277000000000001,0,52.328000000000003,0,38.143000000000001,0,32.262,0,39.429000000000002,0,45.671999999999997,0,52.082999999999998,0,42.154000000000003,0,37.545999999999999,0,34.094999999999999,0,35.61,0,43.976999999999997,0,48.277000000000001,0,52.328000000000003,0,38.143000000000001,0]
[null,10436,"Vigilante Elec Coop",25.219000000000001,0,25.495000000000001,0,30.878,0,30.878,0,29.116,0,26.795999999999999,0,25.117999999999999,0,36.893999999999998,0,41.024000000000001,0,45.087000000000003,0,39.646999999999998,0,33.590000000000003,0,25.462,0,25.741,0,31.175999999999998,0,31.175999999999998,0,29.396000000000001,0,27.053999999999998,0,25.36,0,37.25,0,41.42,0,45.518999999999998,0,40.026000000000003,0,33.911000000000001,0]
[null,10482,"Umpqua Indian Utility Cooperative",3.169,0,3.3330000000000002,0,3.536,0,3.448,0,3.3460000000000001,0,3.3029999999999999,0,3.2349999999999999,0,3.2490000000000001,0,3.6040000000000001,0,3.5920000000000001,0,3.62,0,3.3490000000000002,0,3.1720000000000002,0,3.335,0,3.5379999999999998,0,3.45,0,3.3479999999999999,0,3.3050000000000002,0,3.2360000000000002,0,3.2509999999999999,0,3.605,0,3.593,0,3.621,0,3.3490000000000002,0]
[null,10502,"Yakama Power",22.006,0,19.361000000000001,0,19.754999999999999,0,20.353999999999999,0,19.972999999999999,0,18.151,0,23.393000000000001,0,28.568000000000001,0,35.192,0,37.341999999999999,0,36.094999999999999,0,31.117000000000001,0,23.07,0,19.407,0,19.800999999999998,0,20.402999999999999,0,20.02,0,18.193999999999999,0,23.446000000000002,0,28.634,0,35.274999999999999,0,37.43,0,36.18,0,31.19,0]
[null,13927,"Kalispel Tribe Utility",3.4950000000000001,0,3.6429999999999998,0,3.9860000000000002,0,3.7309999999999999,0,3.9,0,3.472,0,3.746,0,3.9929999999999999,0,4.5970000000000004,0,4.9829999999999997,0,5.6109999999999998,0,4.6689999999999996,0,4.1619999999999999,0,4.3129999999999997,0,4.6589999999999998,0,4.4009999999999998,0,4.4020000000000001,0,4.1180000000000003,0,4.3860000000000001,0,4.625,0,5.2270000000000003,0,5.6070000000000002,0,6.056,0,4.915,0]
[null,10597,"Hermiston, City of",15.377000000000001,0,18.324999999999999,0,19.928000000000001,0,20.073,0,18.45,0,15.835000000000001,0,14.291,0,18.204999999999998,0,21.481999999999999,0,23.963999999999999,0,23.405999999999999,0,19.291,0,15.377000000000001,0,18.324999999999999,0,19.928000000000001,0,20.073,0,18.45,0,15.835000000000001,0,14.291,0,18.204999999999998,0,21.481999999999999,0,23.963999999999999,0,23.405999999999999,0,19.291,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0,18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0]
[null,11680,"Weiser, City of",8.0340000000000007,0,9.343,0,10.128,0,10.073,0,9.2789999999999999,0,8.8689999999999998,0,8.3490000000000002,0,7.524,0,10.722,0,11.33,0,11.162000000000001,0,8.3510000000000009,0,8.0489999999999995,0,9.36,0,10.147,0,10.093,0,9.2959999999999994,0,8.8859999999999992,0,8.3650000000000002,0,7.5380000000000003,0,10.742000000000001,0,11.352,0,11.183999999999999,0,8.3670000000000009,0]
[null,12026,"Jefferson County PUD #1",59.784999999999997,0,81.819999999999993,0,94.567999999999998,0,97.305999999999997,0,89.772000000000006,0,80.929000000000002,0,71.134,0,58.436,0,49.981999999999999,0,42.783000000000001,0,42.78,0,53.076000000000001,0,60.042999999999999,0,82.135000000000005,0,94.853999999999999,0,97.605000000000004,0,90.049000000000007,0,81.206999999999994,0,71.405000000000001,0,58.716000000000001,0,50.264000000000003,0,43.036000000000001,0,43.06,0,53.384,0]
[null,10298,"PNGC Aggregate",866.1045499999999,0,1047.0101999999997,0,1206.7954499999998,0,1179.2606499999999,0,1123.1517500000002,0,1003.6284499999997,0,938.43374999999992,0,825.3894499999999,0,813.60659999999996,0,876.97064999999998,0,845.10669999999982,0,788.46864999999991,0,874.45124999999996,0,1056.2166499999998,0,1216.5671499999999,0,1189.1378000000002,0,1122.1760999999999,0,1012.3817499999999,0,946.91250000000002,0,833.39699999999982,0,821.36715000000004,0,885.20714999999996,0,853.15415000000007,0,796.43820000000005,0]

{"sheet":"Existing","index":8,"n_rows":139,"n_cols":51,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293]
[null,10064,"Burley, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10066,"Centralia, City of",4301,3391,3025,2427,1990,1711,1878,1481,2107,1560,2221,1746,3157,2306,2579,2033,2914,2331,3302,2604,4046,2921,3423,2995,4466,3226,3025,2427,1990,1711,1878,1481,2023,1517,2221,1746,3157,2306,2579,2033,2914,2331,3302,2604,3896,3071,3566,2852]
[null,10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10068,"Chewelah, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10070,"Declo, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10076,"Heyburn, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10078,"McCleary, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10080,"Milton, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10082,"Minidoka, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10089,"Richland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10095,"Sumas, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10101,"Clallam County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10112,"Columbia River PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10118,"Consumers Power",991,782,956,767,954,821,993,782,988,731,846,665,994,726,993,782,954,764,993,782,1031,744,916,802,1029,744,956,767,954,821,993,782,948,712,846,665,994,726,993,782,954,764,993,782,993,782,954,764]
[null,10121,"Coos Curry Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10142,"East End Mutual Electric",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10170,"Eugene Water & Electric Board",14733,11665,19053,15333,19434,16761,19369,15314,15586,11575,14233,11236,17378,12740,29921,23635,24128,19345,13248,10490,9096,6610,11387,10008,15304,11093,19055,15333,19435,16761,19370,15314,14963,11262,14236,11236,17379,12740,29922,23635,24128,19345,13249,10490,8761,6948,11863,9530]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10183,"Franklin County PUD #1",183,145,198,158,357,307,271,213,206,152,188,148,253,185,515,407,479,383,323,255,241,173,166,144,191,137,198,158,357,307,271,213,198,148,188,148,253,185,515,407,479,383,323,255,232,182,172,138]
[null,10190,"Grant County PUD #2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",6886,5336,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5653,4216,6478,5457,7151,5071,8044,6210,12017,10053,12316,8747,10529,7969,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5444,4425,6748,5187]
[null,10231,"Klickitat County PUD #1",1882,1486,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1897,1495,1809,1448]
[null,10234,"Kootenai Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10237,"Lewis County PUD #1",273,216,303,243,564,486,579,457,411,306,393,310,595,434,935,737,771,617,466,368,326,236,224,196,284,205,303,243,564,486,579,457,395,297,393,310,595,434,935,737,771,617,466,368,314,248,234,186]
[null,10247,"Mason County PUD #3",175,137,188,151,340,292,258,203,196,145,179,140,241,177,491,387,456,365,308,243,229,165,157,138,181,131,188,151,340,292,258,203,188,141,179,140,241,177,491,387,456,365,308,243,220,174,164,131]
[null,10259,"Missoula Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",522,411,396,317,328,282,305,241,264,196,328,258,650,475,2013,1586,1515,1212,610,481,336,243,238,209,542,391,396,317,328,282,305,241,254,190,328,258,650,475,2013,1586,1515,1212,610,481,324,255,248,199]
[null,10284,"Ohop Mutual Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",18834,11253,5905,5536,13041,9062,7002,4229,4730,2435,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,14233,7819,7651,6688,19559,10528,5905,5536,13041,9062,7002,4229,4541,2377,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,13705,8347,7969,6370]
[null,10331,"Raft River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10342,"Salem Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10360,"Southside Elec Lines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10370,"Tacoma Public Utilities",95969,75763,88537,71139,85336,73484,91762,72445,78850,58435,60115,47349,60966,44637,62278,49193,61312,49139,57902,45743,71565,51773,60788,53278,99665,72065,88540,71139,85338,73484,91765,72445,75699,56856,60119,47349,60967,44637,62279,49193,61313,49139,57903,45743,68915,54428,63321,50741]
[null,10378,"Coulee Dam, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",123,24,72,14,22,6,59,12,95,15,143,27,179,27,177,34,238,47,223,43,221,33,163,41,128,19,72,14,22,6,59,12,91,15,143,27,179,27,177,34,238,47,223,43,213,41,170,34]
[null,10434,"Vera Irrigation District",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10482,"Umpqua Indian Utility Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",4874,3783,4540,3613,4455,3806,4603,3603,4450,3251,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5933,4172,4314,3671,5060,3597,4540,3613,4455,3806,4603,3603,4272,3163,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5712,4393,4494,3491]

{"sheet":"Forecast Rates","index":9,"n_rows":83,"n_cols":45,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_RAM2024 12.2.2022"]
[]
[]
[null,"Costs ($000)",2024,2025,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH","Embedded ($/kW/mo.)",null,{"$f":"TRANSPOSE(G6:G29)","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,"Composite",2696652.3956625951,2750890.8080367078,5447543.2036993029,null,"2023-10-01",273472.96105769213,10.37,2835914.6061682673,195370.04689857623,146771.73678752771,47.71,32.909999999999997,14151362.795208609,2552444.0360000003,1666359.7254999999,416,328,{"$f":"+I6/AVERAGE($I$6:$I$17)*$H$39","v":6.4322430804156134},null,{"$f":"TRANSPOSE(T6:T29)","v":6.4322430804156134},5.4273989347769165,8.305471055618618,6.7237719374836313,6.7795966122413365,4.7264891294857252,2.7478145464070556,2.4500829476992934,2.4066637562210782,7.4929119008120164,9.6390605081638014,7.9084955906749341,6.4322430804156134,5.4273989347769165,8.305471055618618,6.7237719374836313,6.7795966122413365,4.7264891294857252,2.7478145464070556,2.4500829476992934,2.4066637562210782,7.4929119008120164,9.6390605081638014,7.9084955906749341]
[null,"Non-Slice",273682.28036175208,261470.94395638982,535153.22431814193,null,"2023-11-01",339133.43999999959,8.75,2967417.5999999964,-64109.15323564424,102091.17924406216,40.299999999999997,31.39,621043.24107464869,3264487.3280000002,2115878.6310000001,400,321,{"$f":"+I7/AVERAGE($I$6:$I$17)*$H$39","v":5.4273989347769165}]
[null,"Slice",0,0,0,null,"2023-12-01",610434.96499999985,13.39,8173724.1813499983,165559.67490049181,376171.41360737744,61.63,52.69,30023914.547090024,3520485.7390000001,2285993.696,400,344,8.305471055618618]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223,null,"2024-01-01",590110.05384615366,10.84,6396792.9836923052,111159.87257807786,332597.545075292,49.88,36.729999999999997,17760962.274809998,3735691.7149999999,2298138.0290000001,416,328,6.7237719374836313]
[null,"Total Costs",3085121.611238691,3218153.7583556059,6303275.3695942964,null,"2024-02-01",399433.72750000021,10.93,4365810.6415750021,36539.966681057907,271724.09202330082,50.32,42.01,13253820.229289699,3299995.8789999997,1889901.959,400,296,6.7795966122413365]
[null,null,null,null,null,null,"2024-03-01",533489.99807692284,7.62,4065193.7853461523,-122838.85971213591,26448.751531956848,35.07,35.840000000000003,-3360035.5551992729,3449919.1129999999,2216421.7779999999,416,327,4.7264891294857252]
[null,"Adjustments",null,null,null,null,"2024-04-01",598648.80048076948,4.43,2652014.1861298084,44514.395931232473,69047.560205755522,20.420000000000002,21.67,2405244.5945744896,2722407.7774999999,1750213.4617499998,416,304,2.7478145464070556]
[null,null,null,null,null,null,"2024-05-01",431526.31538461527,3.95,1704528.9457692304,-586407.48820815352,-295896.70003131928,18.21,16.34,-15513432.438782234,3371816.8480000002,2177069.1584999999,416,328,2.4500829476992934]
[null,"Revenues from Rate Pools to Composite Cost Pool",2024,2025,"Rate Period",null,"2024-06-01",573243.16999999969,3.88,2224183.4995999988,-726747.48090725928,-321859.3575098546,17.87,10.33,-16311784.646889521,3560007.926,2109275.0545000001,400,320,2.4066637562210782]
[null,"DSI Revenue Credit",-3998.3011200000001,-3987.3767999999995,-7985.6779200000001,null,"2024-07-01",674854.16201923077,12.08,8152238.2771923076,-82673.528895733034,132443.97326043568,55.6,36.92,293183.28617252875,3067031.764,1854722.6274999999,416,328,7.4929119008120164]
[null,"Exchange Revenues",0,0,0,null,"2024-08-01",735139.19074074051,15.54,11424063.024111107,31699.056150356919,94970.367887695174,71.52,48.93,6914016.5966184512,3018290.1715000002,1739738.0798499999,432,312,9.6390605081638014]
[null,"New Resource Revenues",-0.83895508310304767,-0.84078149147612335,-1.679736574579171,null,"2024-09-01",414503.70989583316,12.75,5284922.3011718728,50115.643948243989,107529.44944070841,58.7,44.18,7692439.3760524197,2614938.2740000002,1763369.1040000001,384,336,7.9084955906749341]
[null,"FPS Revenues",0,0,0,null,"2024-10-01",381479.18749999988,10.37,3955939.1743749985,229530.03563902905,114326.03979572782,47.71,32.909999999999997,14713347.970015477,2552444.0360000003,1666359.7254999999,432,312,{"$f":"+T6","v":6.4322430804156134}]
[null,"Non-Federal RSS Revenues",-964,-944,-1908,null,"2024-11-01",350685.32249999983,8.75,3068496.5718749985,-64990.23317559938,101587.44014330758,40.299999999999997,31.39,569723.34912177036,3264487.3280000002,2115878.6310000001,400,321,{"$f":"+T7","v":5.4273989347769165}]
[null,"Other Credits",-261207.39084739791,-261564.50985066523,-522771.90069806314,null,"2024-12-01",617149.73999999976,13.39,8263635.0185999973,163529.60748896596,377608.6903595411,61.63,52.69,29974531.604589194,3520485.7390000001,2285993.696,400,344,8.305471055618618]
[null,"Tiered Rate Elements",null,null,0,null,"2025-01-01",601845.09326923115,10.84,6524000.8110384652,112974.21488370805,334980.9525717051,49.88,36.729999999999997,17939004.226358086,3735691.7149999999,2298138.0290000001,416,328,6.7237719374836313]
[null,"Unused RHWM Credit Reallocation",-98789.345122210943,-86643.867162749826,-185433.21228496078,null,"2025-02-01",381422.51145833312,10.93,4168948.0502395807,83554.896917509119,300296.85519329895,50.32,42.01,16819953.299559548,3186982.0389999999,1833395.0390000001,384,288,6.7795966122413365]
[null,"Balancing Augmentation Adjustment Reallocation",-2358.4355119474822,-5791.9217670342941,-8150.3572789817763,null,"2025-03-01",539555.68028846174,7.62,4111414.2837980785,-120687.62047542343,28042.894345849374,35.07,35.840000000000003,-3227457.5167178586,3449919.1129999999,2216421.7779999999,416,327,4.7264891294857252]
[null,"Composite Augmentation RSS Revenue Debit/(Credit)",-1947,-1947,-3894,null,"2025-04-01",639950.94951923052,4.43,2834982.7063701912,50663.708279040395,73608.480152670192,20.420000000000002,21.67,2629648.6879663682,2722407.7774999999,1750213.4617499998,416,304,2.7478145464070556]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-202.8234384000001,-380.03420399999987,-582.85764240000003,null,"2025-05-01",454232.12259615381,3.95,1794216.8842548076,-583431.16010144167,-294847.35404638434,18.21,16.34,-15442087.190565173,3371816.8480000002,2177069.1584999999,416,328,2.4500829476992934]
[null,"Composite Tier 2 Rate Design Adjustment Debit/(Credit)",-2713.1262539923732,-4998.2294531307843,-7711.3557071231571,null,"2025-06-01",579886.95750000002,3.88,2249961.3950999998,-721567.75628862856,-320694.89233501302,17.87,10.33,-16207194.042698478,3560007.926,2109275.0545000001,400,320,2.4066637562210782]
[null,"Transmission Losses Adjustment Reallocation",-33464.084521789133,-33638.997742444182,-67103.082264233322,null,"2025-07-01",750446.90000000037,12.08,9065398.5520000048,-75783.569294949819,138259.49860693095,55.6,36.92,890974.23576868046,3067031.764,1854722.6274999999,416,328,7.4929119008120164]
[null,"Total",-405645.34577082098,-399896.77776151575,-805542.12353233667,null,"2025-08-01",670799.91923076904,15.54,10424230.74484615,13747.471222459346,121447.40284208738,71.52,48.93,6925640.5628936281,3018290.1715000002,1739738.0798499999,416,328,9.6390605081638014]
[null,null,null,null,null,null,"2025-09-01",484316.23250000004,12.75,6175031.9643750004,77552.126506216649,86840.197800644208,58.7,44.18,8388909.7647473775,2614938.2740000002,1763369.1040000001,400,320,7.9084955906749341]
[null,"Rate Discount Costs Applied to Composite Pool",2024,2025,"Rate Period"]
[null,"Irigation Rate Discout Costs",21770.164574080001,21770.164574080001,43540.329148160003,null,null,"Rate Period Values"]
[null,"Low Density Discount Costs",37700.685942201839,38531.674433254069,76232.360375455901,null,"IRD",11.57]
[null,"Total",59470.85051628184,60301.839007334071,119772.6895236159,null,"LSTUR",6.73]
[null,null,2024,2025,"Rate Period",null,"RT1SC",7063.3649999999998]
[null,"Composite",2350477.9004080561,2411295.869282526,4761773.7696905816,null,"sum of RHWM",7063.3670000000011]
[null,"Non-Slice Revenues, Credits, and Costs",2024,2025,"Rate Period",null,"Annual Demand Rate",9.5399999999999991]
[null,"Secondary Revenue",-638012.82385864481,-575151.80315591989,-1213164.6270145648,null,"Embedded Cost of Capacity",5.92]
[null,"Other Long Term Contract Revenues",0,0,0]
[null,"Non-federal RSC Revenues",-92,-92,-184]
[null,"Load Shaping Revenue",-57930.734300019853,-63974.994951038614,-121905.72925105847]
[null,"Balancing Augmentation Adjustment Reallocation",2358.4355119474822,5791.9217670342941,8150.3572789817763]
[null,"Demand Revenue",-60246.80403210604,-62636.256156872274,-122883.06018897831]
[null,"Non-Slice Augmentation RSC Revenue Debit/(Credit)",-842,-842,-1684]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0]
[null,"Real Power Losses (Non-Slice)",0,0,0]
[null,"Transmission Losses Adjustment Reallocation",33464.084521789133,33638.997742444182,67103.082264233322]
[null,"Total",-622512.49703482317,-576622.2675916024,-1199134.7646264257]
[null,null,2024,2025,"Rate Period"]
[null,"Non-Slice",-348830.21667307109,-315151.32363521261,-663981.54030828376]
[null,"TRM Costs after Adjustments",2024,2025,"Rate Period"]
[null,"Composite",2350477.9004080561,2411295.869282526,4761773.7696905816]
[null,"Slice",0,0,0]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223]
[]
[null,"Billing Determinants",2024,2025,"Rate Period"]
[null,"Non-slice TOCA",75.638969999999986,76.028339999999957,75.833654999999965]
[null,"Slice Percentage",19.74071,19.74071,19.74071]
[null,"Annual TRM Rates ($000/percent)",2024,2025,"Rate Period"]
[null,"Composite",24643.382116694622,25178.237324924135,24911.354470890707]
[null,"Slice",0,0,0]
[]
[null,"Composite",2053615.1763912186,2098186.4437436778,2075946]
[null,"Non-Slice",-384314.92024224991,-345431.85216110729,-364823]
[null,"Slice",0,0,0]
[]
[null,"Tier 2 Rates ($/MWh)",2024,2025,"Rate Period"]
[null,"Tier 2 Short Term",63.83,60.25,61.495772306393967]
[null,"Tier 2 Load Growth",63.83,60.25,62.04]
[null,"Tier 2 Vintage 3",0,0,0]

{"sheet":"Revenue Requirement","index":10,"n_rows":138,"n_cols":15,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,4763256.2701675212,983535.55107983993,-664241.29139184032,3115479.4276958392,119824.11907144618,129630.6990641265,null,{"$f":"+SUM(M4:M137)","v":2666002673.9955463},{"$f":"+('Forecast Rates'!E63-'Forecast Rates'!E62)*1000/2","v":2048896114.691149},{"$f":"+N1*2/1000","v":4097792.229382298}]
["TOC","Tiered Rates Methodology Charges",null,null,null,"BP-24at BP-24 Rates"]
["é","BESID","Preference Customer","JOE","Slice/Block or Block","Composite","Slice Portion of Composite","NonSlice","Total NonSlice Customer Charge","Load Shaping","Demand","LSTU","Total","Non-Slice Total"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},{"$f":"+Staging!E5","v":0},193312.09151999999,0,-33972.317760000005,159339.77375999998,51680.604104638012,12464.473757345084,0,{"$f":"F4+H4+G4+J4+K4","v":223484.85162198308},{"$f":"+F4-G4+H4+J4+K4","v":223484.85162198308}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},{"$f":"+Staging!E6","v":0},202031.06472000002,0,-35504.574359999999,166526.49036000003,5782.1911804142064,29978.002844110582,0,202286.68438452482,202286.68438452482]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},{"$f":"+Staging!E7","v":0},70862333.67216,0,-12453218.512080001,58409115.160080001,-1071690.1164971136,3377835.3582954383,0,60715260.401878327,60715260.401878327]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},{"$f":"+Staging!E8","v":0},21040875.23976,0,-3697685.4058800004,17343189.83388,197012.52306971728,951474.23871330533,0,18491676.595663022,18491676.595663022]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},{"$f":"+Staging!E9","v":0},21582198.918720003,0,-3792816.6513600005,17789382.267360002,-378691.6005183775,1319204.4638730634,0,18729895.130714688,18729895.130714688]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},{"$f":"+Staging!E10","v":0},6212891.1888000006,0,-1091842.2744,5121048.9144000001,159974.03100952588,263375.81212852121,0,5544398.7575380476,5544398.7575380476]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},{"$f":"+Staging!E11","v":0},7162761.0405599996,0,-1258770.68628,5903990.3542799996,261513.14455494491,291670.95065287122,0,6457174.4494878156,6457174.4494878156]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},{"$f":"+Staging!E12","v":0},28867523.811120003,0,-5073126.4875600003,23794397.323560003,201959.58902662052,3214589.3253844646,0,27210946.237971086,27210946.237971086]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},{"$f":"+Staging!E13","v":0},53745120.929160006,0,-9445070.4655799996,44300050.463580005,757009.40786249656,1064990.0854228896,10.666136053305818,46122049.956865393,46122049.956865393]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},{"$f":"+Staging!E14","v":0},137759.77656000003,0,-24209.654280000002,113550.12228000003,5092.0666896570538,7809.3280762464401,4.4955341551385164,126451.51704590351,126451.51704590351]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},{"$f":"+Staging!E15","v":0},7050909.07008,0,-1239114.0230400001,5811795.0470399996,305706.01397059544,120152.89998875534,2.8817525805403421,6237653.960999351,6237653.960999351]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},{"$f":"+Staging!E16","v":0},2680835.1454800004,0,-471125.1257400001,2209710.0197400004,51825.746604463544,101073.43740117516,2.390455236022099,2362609.203745639,2362609.203745639]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},{"$f":"+Staging!E17","v":0},3085021.8316799998,0,-542156.16384000005,2542865.6678399998,238019.8465172131,131119.61873539005,0,2912005.1330926032,2912005.1330926032]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},{"$f":"+Staging!E18","v":0},1876323.0326399999,0,-329741.62031999999,1546581.4123199999,242926.24000903813,87571.188198415257,0,1877078.8405274532,1877078.8405274532]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},{"$f":"+Staging!E19","v":0},4960099.29672,0,-871678.89036000008,4088420.4063599999,194406.04441328312,296096.95648261212,0,4578923.4072558954,4578923.4072558954]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},{"$f":"+Staging!E20","v":0},838765.22184000001,0,-147403.08491999999,691362.13691999996,111242.35514667039,74946.61995080128,0,877551.11201747158,877551.11201747158]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},{"$f":"+Staging!E21","v":0},8595163.7805599999,0,-1510498.5562799999,7084665.2242799997,598701.7642531778,376407.72439306905,0,8059774.7129262462,8059774.7129262462]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},{"$f":"+Staging!E22","v":0},5578399.0533600003,0,-980337.77267999994,4598061.2806800008,151508.24834461202,514235.74921645742,0,5263805.2782410709,5263805.2782410709]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},{"$f":"+Staging!E23","v":0},889210.7096399999,0,-156268.28381999998,732942.42581999989,30559.785673465209,47395.772570953508,-9.5539182065702164,810897.98406441859,810897.98406441859]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},{"$f":"+Staging!E24","v":0},126549.66816000002,0,-22239.610079999999,104310.05808000002,14567.634178551689,6873.5117576032753,0,125751.20401615498,125751.20401615498]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},{"$f":"+Staging!E25","v":0},657535.13604000001,0,-115554.03702,541981.09901999997,18524.397837018725,18777.678980907225,16.531739796535248,579283.17583792587,579283.17583792587]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},{"$f":"+Staging!E26","v":0},8458151.344560001,0,-1486420.2382799999,6971731.1062800009,257010.58471669396,274760.41958179296,0,7503502.1105784886,7503502.1105784886]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},{"$f":"+Staging!E27","v":0},9410263.2180000003,0,-1653742.659,7756520.5590000004,309566.39865845541,420660.80867516017,0,8486747.7663336154,8486747.7663336154]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},{"$f":"+Staging!E28","v":0},1698954.2063999996,0,-298571.14319999999,1400383.0631999995,36939.080758390912,51493.425342156414,0,1488815.5693005468,1488815.5693005468]
[null,10078,"McCleary, City of",{"$f":"+Staging!D29","v":0},{"$f":"+Staging!E29","v":0},1311333.5692799999,0,-230451.39263999998,1080882.17664,164102.36227074041,132943.70420020478,0,1377928.243110945,1377928.243110945]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D30","v":0},{"$f":"+Staging!E30","v":0},28981866.9168,0,-5093220.9384000003,23888645.978399999,679094.97239041247,2330765.1106366636,22.6073573843512,26898506.061427075,26898506.061427075]
[null,10080,"Milton, Town of",{"$f":"+Staging!D31","v":0},{"$f":"+Staging!E31","v":0},2330830.6498799999,0,-409615.96794,1921214.68194,62026.566078482036,120935.07813199787,-8.7306008453022148,2104176.3261504797,2104176.3261504797]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},{"$f":"+Staging!E32","v":0},3213688.9647600004,0,-564767.89338000002,2648921.0713800006,194496.0357763998,166463.69362867254,-10.174864171141236,3009880.8007850731,3009880.8007850731]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D33","v":0},{"$f":"+Staging!E33","v":0},34875.892800000001,0,-6129.0264000000006,28746.866399999999,972.62793810479798,1837.3586083867522,-26.795521796167904,31556.852946491548,31556.852946491548]
[null,10089,"Richland, City of",{"$f":"+Staging!D37","v":0},{"$f":"+Staging!E37","v":0},36754208.740800001,0,-6459118.2503999993,30295090.490400001,1373974.6622555843,1694819.1787929439,0,{"$f":"F36+H36+G36+J36+K36","v":33363884.331448529},33363884.331448529]
[null,10095,"Sumas, Town of",{"$f":"+Staging!D40","v":0},{"$f":"+Staging!E40","v":0},1284927.5361600001,0,-225810.84407999998,1059116.6920800002,85621.416728818294,32495.005808364484,0,1177233.1146171829,1177233.1146171829]
[null,10105,"Clatskanie PUD",{"$f":"+Staging!D44","v":0},{"$f":"+Staging!E44","v":1},29363259.715919998,18065463.356880002,-1985454.3235199999,9312342.0355199948,17173.126278666779,0,0,45460441.875558667,9329515.1617986634]
[null,10109,"Columbia Basin Elec Coop",{"$f":"+Staging!D46","v":0},{"$f":"+Staging!E46","v":0},4273791.5491199996,0,-751068.40656000003,3522723.1425599996,-54819.097727100794,433278.60478750878,0,3901182.6496204077,3901182.6496204077]
[null,10118,"Consumers Power",{"$f":"+Staging!D51","v":0},{"$f":"+Staging!E51","v":0},16108427.543760002,0,-2830865.9578799997,13277561.585880002,551100.01842132455,688470.73354360741,0,14517132.337844934,14517132.337844934]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D52","v":0},{"$f":"+Staging!E52","v":0},13924698.427439999,0,-2447101.34772,11477597.079719998,281341.20906846027,208893.6208265223,-8.0328587527389761,11967831.90961498,11967831.90961498]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D55","v":0},{"$f":"+Staging!E55","v":0},947627.83007999999,0,-166534.40304,781093.42703999998,240950.70134407614,69937.855304625147,0,1091981.9836887012,1091981.9836887012]
[null,10158,"Energy Northwest",{"$f":"+Staging!D59","v":0},{"$f":"+Staging!E59","v":0},800028.06947999995,0,-140595.48773999998,659432.58173999994,16087.937174561252,39077.113265576023,4.0071003150455002,714597.63218013721,714597.63218013721]
[null,10174,"Farmers Elec Coop",{"$f":"+Staging!D63","v":0},{"$f":"+Staging!E63","v":0},174877.69104000001,0,-30732.68952,144145.00151999999,4772.4476747112012,5398.7059083555887,14.237180636358085,154316.15510306679,154316.15510306679]
[null,10183,"Franklin County PUD #1",{"$f":"+Staging!D66","v":0},{"$f":"+Staging!E66","v":1},41387720.212799996,19400711.824080002,-3863957.1363599999,18123051.252360001,373763.27958553634,0,0,57298238.18010553,18496814.53194553]
[null,10197,"Harney Elec Coop",{"$f":"+Staging!D71","v":0},{"$f":"+Staging!E71","v":0},8024693.8197599994,0,-1410245.19588,6614448.6238799989,-95740.438231179141,318777.03164169344,0,6837485.2172905132,6837485.2172905132]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D74","v":0},{"$f":"+Staging!E74","v":1},28058153.984640002,13671599.091120001,-2528267.1687599993,11858287.724760003,191592.17966849625,0,0,39393078.086668499,12049879.904428497]
[null,10231,"Klickitat County PUD #1",{"$f":"+Staging!D77","v":0},{"$f":"+Staging!E77","v":0},12928991.688000001,0,-2272117.6439999999,10656874.044000002,700383.47607313492,22156.558995726537,0,11379414.079068864,11379414.079068864]
[null,10235,"Lakeview L & P (WA)",{"$f":"+Staging!D79","v":0},{"$f":"+Staging!E79","v":0},10670653.072440002,0,-1875241.2952200002,8795411.7772200014,293642.33707899222,503274.8387080484,-27.459868574267894,9592328.9530070424,9592328.9530070424]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+Staging!D82","v":0},{"$f":"+Staging!E82","v":0},4937679.0799200013,0,-867738.80196000007,4069940.2779600015,219784.50524485816,251292.40839669263,0,4541017.191601553,4541017.191601553]
[null,10247,"Mason County PUD #3",{"$f":"+Staging!D86","v":0},{"$f":"+Staging!E86","v":0},28189685.923199996,0,-4954004.4815999996,23235681.441599995,744794.81165242172,1300875.799807519,0,25281352.053059936,25281352.053059936]
[null,10260,"Modern Elec Coop",{"$f":"+Staging!D90","v":0},{"$f":"+Staging!E90","v":0},9270261.41976,0,-1629138.9958799998,7641122.4238799997,585931.33875184925,648960.55087977636,0,8876014.3135116249,8876014.3135116249]
[null,10279,"Northern Wasco County PUD",{"$f":"+Staging!D93","v":0},{"$f":"+Staging!E93","v":0},22841467.762320001,0,-4014118.2831599992,18827349.479160003,1302906.6743866929,954441.07480439253,0,21084697.228351086,21084697.228351086]
[null,10288,"Orcas P & L",{"$f":"+Staging!D97","v":0},{"$f":"+Staging!E97","v":0},8687834.0099999998,0,-1526784.2550000001,7161049.7549999999,220968.14048020542,440452.82886383985,10.273399883165986,7822470.7243440449,7822470.7243440449]
[null,10304,"Parkland L & W",{"$f":"+Staging!D100","v":0},{"$f":"+Staging!E100","v":0},4736395.3557599997,0,-832365.5638799998,3904029.7918799999,111029.71592157695,206705.1882983307,-2.3557741110013013,4221764.6960999081,4221764.6960999081]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},{"$f":"+Staging!E101","v":1},9088408.5501599982,0,-1597180.5010800003,7491228.0490799975,1137355.3457774478,0,0,8628583.3948574457,8628583.3948574457]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D107","v":0},{"$f":"+Staging!E107","v":0},13498838.865,0,-2372261.5575000001,11126577.307500001,500181.87993297144,818984.46016948426,-11.225916552647833,12445743.647602458,12445743.647602458]
[null,10343,"Salmon River Elec Coop",{"$f":"+Staging!D108","v":0},{"$f":"+Staging!E108","v":0},4777249.9730399996,0,-839545.28052000003,3937704.6925199996,-14800.137580326176,0,8.5838094993259446,3922904.5549396733,3922904.5549396733]
[null,10360,"Southside Elec Lines",{"$f":"+Staging!D112","v":0},{"$f":"+Staging!E112","v":0},2386009.2945599998,0,-419312.96327999997,1966696.3312799998,323471.60875755548,109092.68898332445,0,2399260.6290208795,2399260.6290208795]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D115","v":0},{"$f":"+Staging!E115","v":1},129796987.44995999,73749559.368960008,-9849673.7654999979,46197754.315499991,243640.55517288065,0,0,193940513.6085929,{"$f":"+F113-G113+H113+J113+K113","v":46441394.870672874}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D120","v":0},{"$f":"+Staging!E120","v":0},39931900.801920004,0,-7017560.1129600015,32914340.688960001,1253455.2799966102,2271297.784061166,0,36439093.753017776,36439093.753017776]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"+Staging!D123","v":0},{"$f":"+Staging!E123","v":0},538583.43024000002,0,-94649.679120000001,443933.75112000003,32616.566061375517,25236.641523339553,0,501786.95870471513,501786.95870471513]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D126","v":0},{"$f":"+Staging!E126","v":0},9577916.6169600002,0,-1683205.7644800001,7894710.8524799999,404941.4946099511,636479.55438986397,0,8936131.9014798142,8936131.9014798142]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},{"$f":"+Staging!E127","v":0},6754713.0947999991,0,-1187061.0774000001,5567652.0173999993,107470.12448061866,279604.79590729595,0,5954726.9377879146,5954726.9377879146]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},{"$f":"+Staging!E133","v":0},984745.74456000002,0,-173057.43828,811688.30628000002,2078.8035230888709,33636.940025347219,-6.2327366089304457,847404.04982843611,847404.04982843611]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},{"$f":"+Staging!E134","v":0},6581454.6416399991,0,-1156612.9498199997,5424841.6918199994,169265.02682801796,270926.44115780358,-3.3035870937547589,{"$f":"F132+H132+G132+J132+K132","v":5865033.1598058213},5865033.1598058213]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},{"$f":"+Staging!E135","v":0},1346209.46208,0,-236580.41903999998,1109629.0430399999,18123.816819294792,15472.178262553403,-18.572469332121145,1143225.0381218481,1143225.0381218481]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},{"$f":"+Staging!E136","v":0},4344166.11852,0,-763435.90626000008,3580730.2122599999,177297.48823021702,210977.37694510326,-0.58884774986385313,3969005.0774353198,3969005.0774353198]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},{"$f":"+Staging!E137","v":0},5932140.2517600004,0,-1042503.61188,4889636.6398800006,24257.654830187879,224197.04378463764,2.9701021632547784,5138091.3384948261,5138091.3384948261]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},{"$f":"+Staging!E138","v":0},2232057.1392000001,0,-392257.68960000004,1839799.4495999999,172989.08448370709,52496.322089823741,0,2065284.8561735307,2065284.8561735307]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},{"$f":"+Staging!E139","v":0},15931806.058080001,0,-2799826.8170399996,13131979.241040001,617352.9289544588,660366.27590905456,0,14409698.445903514,14409698.445903514]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},{"$f":"+Staging!E140","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Staging","index":11,"n_rows":140,"n_cols":225,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","SQ Check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AD5:AD140)","v":6619.5296445354434},7736.3059380821287,9032.0063451077458,9022.2953636890488,8148.7808839893532,7657.3647442509355,6714.3307573563125,6244.3116279465403,6297.140617407531,6964.7737865804311,6855.4259890143749,6649.9512674410053,6606.2778694139706,7759.7900970280134,9050.2655547326376,9062.0783936341486,8351.8049750065602,7676.0782492490553,6757.6236218665745,6277.6828454622764,6311.8147820935355,7007.1083646037532,6921.8037069619049,6622.712716115404,5796.0924255603641,6905.9396128365115,8004.0660832727617,8102.5041246136598,7407.6561509744597,6903.7210846803837,6021.4852838808956,5520.182465937959,5482.6472718551559,6018.5026266873974,5930.9056583549027,5720.9553685927049,5810.1864380997931,6910.9237785827363,8027.8233813738016,8092.9138776862819,7584.166034114689,6922.9765358756786,6020.4047742950834,5516.7646878046426,5506.7081661165575,6016.9132337903766,5930.7881132881521,5737.544781008487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('Forecast Rates'!I6:I29)","v":10.37},8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,10.37,8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75]
[null,"BESID","Customer","JOE","Slice/Block or Block",{"$f":"+DATE(StartYr-1,10,1)","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+AD4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01",{"$f":"+BJ4","v":"2024-06-01"},"2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01",{"$f":"+CP4","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+DV4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01",{"$f":"+FB4","v":"2024-06-01"},"2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01",{"$f":"+GH4","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH"]
[null,10005,"Alder Mutual",0,0,{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD5)))","v":1.0089999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE5)))","v":1.1839999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF5)))","v":1.3620000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG5)))","v":1.5109999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH5)))","v":1.248},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI5)))","v":1.2450000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ5)))","v":1.0920000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK5)))","v":0.86199999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO5)))","v":0.81499999999999995},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP5)))","v":1.024},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ5)))","v":1.1970000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR5)))","v":1.373},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS5)))","v":1.52},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT5)))","v":1.4039999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU5)))","v":1.25},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV5)))","v":1.0960000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW5)))","v":0.86399999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA5)))","v":0.81499999999999995},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.68736057692307695},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80531999999999992},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.98503249999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0287211538461538},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.87703999999999993},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80538701923076927},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73039663461538473},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53464182692307693},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4960532407407407},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51157812499999999},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70091666666666663},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.81427499999999997},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.99246750000000006},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0349014423076923},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95174999999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80899759615384614},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73289182692307686},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53587499999999999},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49431730769230769},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51410750000000005},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63864329268292686},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73753271028037382},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90356395348837215},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94278963414634154},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82378040540540542},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7844128440366972},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69937828947368419},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48877743902439019},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40709294871794871},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45940773809523805},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64016666666666666},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74573520249221181},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91038372093023268},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94845426829268298},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.89625694444444448},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.78792966360856276},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7017697368421052},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48990548780487803},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41363414634146339},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45363749999999997},{"$f":"IF($D5=1,\"\",(AD5*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB5*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66588306451612911},{"$f":"IF($D5=1,\"\",(AE5*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC5*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.77514008321775307},{"$f":"IF($D5=1,\"\",(AF5*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD5*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.94736424731182789},{"$f":"IF($D5=1,\"\",(AG5*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE5*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99083736559139779},{"$f":"IF($D5=1,\"\",(AH5*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF5*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.85438936781609187},{"$f":"IF($D5=1,\"\",(AI5*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG5*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7961561238223418},{"$f":"IF($D5=1,\"\",(AJ5*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH5*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.71730000000000005},{"$f":"IF($D5=1,\"\",(AK5*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI5*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51442204301075267},{"$f":"IF($D5=1,\"\",(AL5*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ5*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(AM5*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK5*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(AN5*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL5*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(AO5*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM5*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF($D5=1,\"\",(AP5*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN5*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.67544086021505378},{"$f":"IF($D5=1,\"\",(AQ5*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO5*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.78376005547850214},{"$f":"IF($D5=1,\"\",(AR5*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP5*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.95451478494623665},{"$f":"IF($D5=1,\"\",(AS5*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ5*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99679032258064526},{"$f":"IF($D5=1,\"\",(AT5*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR5*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.92796726190476198},{"$f":"IF($D5=1,\"\",(AU5*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS5*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.79972543741588165},{"$f":"IF($D5=1,\"\",(AV5*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT5*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7197513888888889},{"$f":"IF($D5=1,\"\",(AW5*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU5*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51560887096774188},{"$f":"IF($D5=1,\"\",(AX5*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV5*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(AY5*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW5*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(AZ5*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX5*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BA5*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY5*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189,0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189,{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD5,0))","v":0.32163942307692295},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE5,0))","v":0.37868000000000002},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF5,0))","v":0.37696750000000012},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG5,0))","v":0.48227884615384609},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH5,0))","v":0.37096000000000007},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI5,0))","v":0.43961298076923083},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ5,0))","v":0.36160336538461535},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK5,0))","v":0.32735817307692305},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN5,0))","v":0.21094675925925926},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO5,0))","v":0.30342187499999995},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP5,0))","v":0.32308333333333339},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ5,0))","v":0.38272500000000009},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR5,0))","v":0.38053249999999994},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS5,0))","v":0.4850985576923077},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT5,0))","v":0.45224999999999993},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU5,0))","v":0.44100240384615386},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV5,0))","v":0.36310817307692322},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW5,0))","v":0.328125},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ5,0))","v":0.21268269230769227},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA5,0))","v":0.3008924999999999},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD5-CX5))","v":7.7639423076922953E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE5-CY5))","v":8.4680000000000033E-2},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF5-CZ5))","v":3.7967500000000098E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG5-DA5))","v":0.1272788461538461},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH5-DB5))","v":9.9960000000000049E-2},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI5-DC5))","v":0.18761298076923083},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ5-DD5))","v":4.6603365384615347E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK5-DE5))","v":9.0358173076923065E-2},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL5-DF5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM5-DG5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN5-DH5))","v":0.14394675925925926},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO5-DI5))","v":0.11442187499999995},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP5-DJ5))","v":7.9083333333333394E-2},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ5-DK5))","v":8.8725000000000109E-2},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR5-DL5))","v":4.1532499999999917E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS5-DM5))","v":0.13009855769230771},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT5-DN5))","v":0.18124999999999991},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU5-DO5))","v":0.18900240384615385},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV5-DP5))","v":4.8108173076923222E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW5-DQ5))","v":9.1125000000000012E-2},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX5-DR5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY5-DS5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ5-DT5))","v":0.14568269230769226},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA5-DU5))","v":0.11189249999999989},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ5))","v":0.34311693548387079},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA5))","v":0.40885991678224687},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB5))","v":0.41463575268817221},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC5))","v":0.52016263440860211},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD5))","v":0.39361063218390813},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE5))","v":0.44884387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF5))","v":0.37470000000000003},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG5))","v":0.34757795698924732},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL5))","v":0.34855913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM5))","v":0.41323994452149793},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN5))","v":0.41848521505376335},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO5))","v":0.52320967741935476},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP5))","v":0.47603273809523794},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ5))","v":0.45027456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR5))","v":0.37624861111111119},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS5))","v":0.34839112903225811},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ5-CX5))","v":9.9116935483870794E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA5-CY5))","v":0.11485991678224688},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB5-CZ5))","v":7.5635752688172186E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC5-DA5))","v":0.16516263440860213},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD5-DB5))","v":0.12261063218390811},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE5-DC5))","v":0.19684387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF5-DD5))","v":5.9700000000000031E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG5-DE5))","v":0.11057795698924733},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH5-DF5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI5-DG5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ5-DH5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK5-DI5))","v":0.13876805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL5-DJ5))","v":0.10455913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM5-DK5))","v":0.11923994452149794},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN5-DL5))","v":7.9485215053763325E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO5-DM5))","v":0.16820967741935478},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP5-DN5))","v":0.20503273809523792},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ5-DO5))","v":0.19827456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR5-DP5))","v":6.1248611111111184E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS5-DQ5))","v":0.11139112903225812},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT5-DR5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU5-DS5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV5-DT5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B5,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW5-DU5))","v":0.13876805555555549},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$ET5:$FQ5)*1000/2","v":12464.473757345084},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$FR5:$GO5)*1000/2","v":41369.267023900844},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$DV5:$ES5)*1000/2","v":38112.743757345081},{"$f":"+HN5-'Revenue Requirement'!K4","v":0}]
[null,10015,"Asotin County PUD #1",0,0,{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO6)))","v":2.2149999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA6)))","v":2.2149999999999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36907932692307693},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2061375},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1814537037037036},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73703124999999992},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35540972222222222},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20732031250000002},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2268942307692308},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7075499999999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38535060975609753},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21264864864864866},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3800352564102565},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91258928571428566},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40511217948717948},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21101736111111113},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3127164634146342},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95821875000000001},{"$f":"IF($D6=1,\"\",(AD6*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB6*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(AE6*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC6*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(AF6*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD6*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(AG6*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE6*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(AH6*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF6*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2089066091954023},{"$f":"IF($D6=1,\"\",(AI6*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG6*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(AJ6*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH6*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(AK6*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI6*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(AL6*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ6*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(AM6*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK6*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(AN6*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL6*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(AO6*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM6*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF($D6=1,\"\",(AP6*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN6*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(AQ6*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO6*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(AR6*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP6*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(AS6*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ6*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(AT6*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR6*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20890476190476193},{"$f":"IF($D6=1,\"\",(AU6*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS6*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(AV6*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT6*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(AW6*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU6*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(AX6*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV6*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(AY6*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW6*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(AZ6*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX6*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BA6*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY6*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999,0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999,{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD6,0))","v":1.156920673076923},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH6,0))","v":1.0278624999999999},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN6,0))","v":1.7225462962962963},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO6,0))","v":1.4779687500000001},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP6,0))","v":1.1705902777777779},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT6,0))","v":1.0266796874999999},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ6,0))","v":1.6771057692307692},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA6,0))","v":1.50745},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD6-CX6))","v":0.242920673076923},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE6-CY6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF6-CZ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG6-DA6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH6-DB6))","v":0.18186249999999993},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI6-DC6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ6-DD6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK6-DE6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL6-DF6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM6-DG6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN6-DH6))","v":0.31854629629629638},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO6-DI6))","v":0.44096875000000013},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP6-DJ6))","v":0.25659027777777788},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ6-DK6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR6-DL6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS6-DM6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT6-DN6))","v":0.18067968749999996},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU6-DO6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV6-DP6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW6-DQ6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX6-DR6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY6-DS6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ6-DT6))","v":0.27310576923076924},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA6-DU6))","v":0.47045000000000003},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD6))","v":1.0250933908045976},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP6))","v":1.0250952380952381},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ6-CX6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA6-CY6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB6-CZ6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC6-DA6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD6-DB6))","v":0.17909339080459763},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE6-DC6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF6-DD6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG6-DE6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH6-DF6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI6-DG6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ6-DH6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK6-DI6))","v":0.3590416666666667},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL6-DJ6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM6-DK6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN6-DL6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO6-DM6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP6-DN6))","v":0.17909523809523809},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ6-DO6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR6-DP6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS6-DQ6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT6-DR6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU6-DS6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV6-DT6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B6,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW6-DU6))","v":0.3590416666666667},29978.002844110579,139753.50047881744,142633.47294411057,{"$f":"+HN6-'Revenue Requirement'!K5","v":0}]
[null,10024,"Benton County PUD #1",0,0,{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD7)))","v":220.45405769230769},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE7)))","v":242.0505},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF7)))","v":291.62099999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG7)))","v":303.22921153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH7)))","v":253.02},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI7)))","v":236.09603846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ7)))","v":261.10249999999996},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK7)))","v":299.65555769230764},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL7)))","v":391.68999999999994},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM7)))","v":413.79094230769238},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN7)))","v":398.27494444444449},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO7)))","v":246.66608333333332},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP7)))","v":219.75703703703704},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ7)))","v":241.40649999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR7)))","v":291.101},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS7)))","v":302.73621153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT7)))","v":252.40310416666671},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU7)))","v":235.43703846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV7)))","v":260.50549999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW7)))","v":299.1555576923077},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX7)))","v":391.416},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY7)))","v":413.56994230769232},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ7)))","v":398.01421153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA7)))","v":246.03000000000003},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.32024759615385},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":163.40342249999998},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.55135250000001},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":205.94085096153847},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.83275749999996},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.25096634615386},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.23122836538462},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":213.0034471153846},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":279.2534225},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":310.64993028846152},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.67416666666668},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.56923177083334},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.96715277777778},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":162.5819175},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.02976999999998},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":204.6284735576923},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86913020833333},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.44944230769229},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.51254326923075},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":212.25583894230766},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":278.51730750000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":309.90953605769232},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.51671394230766},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.71908499999998},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.62037804878049},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.70442679127726},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.86401162790699},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.3401981707317},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":151.31029054054054},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.30108256880735},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.74029934210526},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.62261585365854},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.011565625},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":264.07864634146335},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":222.25547435897437},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.20380059523811},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.95078846153845},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.83791277258564},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":181.39144476744187},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.03533231707317},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.45977430555556},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.42767584097859},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.93960197368423},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.81325000000001},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.17694375000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":263.26889939024392},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":209.95213414634148},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.61761562499998},{"$f":"IF($D7=1,\"\",(AD7*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB7*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.93643413978495},{"$f":"IF($D7=1,\"\",(AE7*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC7*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.63313453536753},{"$f":"IF($D7=1,\"\",(AF7*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD7*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":203.12602284946237},{"$f":"IF($D7=1,\"\",(AG7*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE7*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":198.18142338709677},{"$f":"IF($D7=1,\"\",(AH7*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF7*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.23124856321837},{"$f":"IF($D7=1,\"\",(AI7*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG7*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.62968506056527},{"$f":"IF($D7=1,\"\",(AJ7*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH7*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.77950277777776},{"$f":"IF($D7=1,\"\",(AK7*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI7*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":200.05060752688172},{"$f":"IF($D7=1,\"\",(AL7*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ7*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.92370833333334},{"$f":"IF($D7=1,\"\",(AM7*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK7*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":290.11850403225799},{"$f":"IF($D7=1,\"\",(AN7*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL7*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.04697311827957},{"$f":"IF($D7=1,\"\",(AO7*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM7*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.13203055555556},{"$f":"IF($D7=1,\"\",(AP7*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN7*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.21835483870967},{"$f":"IF($D7=1,\"\",(AQ7*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO7*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":153.79159084604714},{"$f":"IF($D7=1,\"\",(AR7*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP7*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":201.62710349462367},{"$f":"IF($D7=1,\"\",(AS7*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ7*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":196.8723575268817},{"$f":"IF($D7=1,\"\",(AT7*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR7*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.97940624999998},{"$f":"IF($D7=1,\"\",(AU7*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS7*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.79652489905789},{"$f":"IF($D7=1,\"\",(AV7*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT7*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.02619027777777},{"$f":"IF($D7=1,\"\",(AW7*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU7*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":199.27577284946236},{"$f":"IF($D7=1,\"\",(AX7*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV7*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.14381250000002},{"$f":"IF($D7=1,\"\",(AY7*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW7*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":289.34753494623652},{"$f":"IF($D7=1,\"\",(AZ7*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX7*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":247.17103897849458},{"$f":"IF($D7=1,\"\",(BA7*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY7*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.22954305555552},39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998,39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998,{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD7,0))","v":51.133810096153837},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE7,0))","v":78.647077500000023},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF7,0))","v":71.069647499999974},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG7,0))","v":97.288360576923054},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH7,0))","v":86.187242500000053},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI7,0))","v":66.845072115384596},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ7,0))","v":91.87127163461534},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK7,0))","v":86.652110576923036},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL7,0))","v":112.43657749999994},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM7,0))","v":103.14101201923086},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN7,0))","v":131.60077777777781},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO7,0))","v":58.096851562499978},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP7,0))","v":57.789884259259253},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ7,0))","v":78.824582499999991},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR7,0))","v":72.071230000000014},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS7,0))","v":98.10773798076923},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT7,0))","v":79.533973958333377},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU7,0))","v":66.987596153846169},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV7,0))","v":91.992956730769237},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW7,0))","v":86.899718750000034},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX7,0))","v":112.89869249999998},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY7,0))","v":103.66040624999999},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ7,0))","v":121.49749759615389},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA7,0))","v":66.310915000000051},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD7-CX7))","v":11.437810096153839},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE7-CY7))","v":21.388077500000023},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF7-CZ7))","v":25.811647499999971},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG7-DA7))","v":32.981360576923052},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH7-DB7))","v":8.5982425000000546},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI7-DC7))","v":21.203072115384593},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ7-DD7))","v":53.656271634615337},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK7-DE7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL7-DF7))","v":36.187577499999946},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM7-DG7))","v":59.785012019230855},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN7-DH7))","v":64.714777777777812},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO7-DI7))","v":1.4618515624999802},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP7-DJ7))","v":18.093884259259255},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ7-DK7))","v":21.565582499999991},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR7-DL7))","v":26.813230000000011},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS7-DM7))","v":33.800737980769227},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT7-DN7))","v":1.9449739583333781},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU7-DO7))","v":21.345596153846166},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV7-DP7))","v":53.777956730769233},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW7-DQ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX7-DR7))","v":36.649692499999986},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY7-DS7))","v":60.304406249999992},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ7-DT7))","v":54.611497596153896},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA7-DU7))","v":9.6759150000000531},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ7))","v":69.517623552522736},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA7))","v":87.417365464632468},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB7))","v":88.494977150537608},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC7))","v":105.04778815136476},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD7))","v":92.788751436781638},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE7))","v":80.46635340097319},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF7))","v":104.3229972222222},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG7))","v":99.604950165425919},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH7))","v":138.7662916666666},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI7))","v":123.67243827543439},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ7))","v":150.22797132616492},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK7))","v":82.53405277777776},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL7))","v":69.538682198327365},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM7))","v":87.614909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN7))","v":89.473896505376331},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO7))","v":105.86385401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP7))","v":87.423697916666725},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ7))","v":80.640513562480578},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR7))","v":104.47930972222221},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS7))","v":99.879784842845339},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT7))","v":139.27218749999997},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU7))","v":124.22240736145579},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV7))","v":150.84317255996697},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW7))","v":82.800456944444505},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ7-CX7))","v":29.821623552522738},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA7-CY7))","v":30.158365464632467},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB7-CZ7))","v":43.236977150537605},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC7-DA7))","v":40.740788151364754},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD7-DB7))","v":15.199751436781639},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE7-DC7))","v":34.824353400973187},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF7-DD7))","v":66.107997222222195},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG7-DE7))","v":6.9159501654259259},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH7-DF7))","v":62.517291666666608},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI7-DG7))","v":80.316438275434393},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ7-DH7))","v":83.341971326164924},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK7-DI7))","v":25.899052777777761},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL7-DJ7))","v":29.842682198327367},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM7-DK7))","v":30.355909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN7-DL7))","v":44.215896505376328},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO7-DM7))","v":41.55685401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP7-DN7))","v":9.8346979166667268},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ7-DO7))","v":34.998513562480575},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR7-DP7))","v":66.264309722222208},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS7-DQ7))","v":7.1907848428453462},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT7-DR7))","v":63.023187499999977},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU7-DS7))","v":80.866407361455799},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV7-DT7))","v":83.957172559966978},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B7,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW7-DU7))","v":26.165456944444507},3377835.3582954388,11706583.321499171,9882580.0412161108,{"$f":"+HN7-'Revenue Requirement'!K6","v":0}]
[null,10025,"Benton REA",0,0,{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD8)))","v":68.288999999999987},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE8)))","v":70.234999999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF8)))","v":92.861999999999995},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG8)))","v":88.018999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH8)))","v":73.787999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI8)))","v":69.896999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ8)))","v":68},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK8)))","v":84.655999999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL8)))","v":100.797},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM8)))","v":110.473},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN8)))","v":107.761},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO8)))","v":85.015999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP8)))","v":68.075999999999993},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ8)))","v":70.022000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR8)))","v":92.649000000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS8)))","v":87.805999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT8)))","v":73.575000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU8)))","v":69.683999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV8)))","v":67.787000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW8)))","v":84.442999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX8)))","v":100.584},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY8)))","v":110.26},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ8)))","v":107.548},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA8)))","v":84.802999999999997},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.530149038461545},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.448284999999998},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.429262500000007},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.943788461538468},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.720429999999993},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.272288461538466},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.96349759615385},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.872836538461542},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.477177499999996},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.349704326923074},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.937467592592597},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.527942708333327},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.151671296296293},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.410310000000003},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.125945000000002},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.462745192307693},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.63822135416666},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.079838942307688},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.837533653846158},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.752408653846153},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.373699999999999},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.200932692307703},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.008399038461533},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.477995000000007},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.81254573170731},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.641788161993766},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.622886627906979},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.693167682926827},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.195719594594593},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.39719571865443},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.25184539473684},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.857085365853656},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.005825000000002},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.301987804878053},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.010256410256417},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.597812500000003},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.546737179487181},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.595130841121495},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.32866860465117},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.221536585365854},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.379031249999997},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.202489296636088},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.11980921052632},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.728481707317073},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.881021875000002},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.146722560975604},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.315204268292682},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.487650000000009},{"$f":"IF($D8=1,\"\",(AD8*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB8*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.246044354838709},{"$f":"IF($D8=1,\"\",(AE8*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC8*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.198790568654637},{"$f":"IF($D8=1,\"\",(AF8*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD8*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.282228494623659},{"$f":"IF($D8=1,\"\",(AG8*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE8*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.951579301075277},{"$f":"IF($D8=1,\"\",(AH8*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF8*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.49727729885057},{"$f":"IF($D8=1,\"\",(AI8*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG8*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.686615074024225},{"$f":"IF($D8=1,\"\",(AJ8*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH8*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.396355555555559},{"$f":"IF($D8=1,\"\",(AK8*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI8*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.220731182795703},{"$f":"IF($D8=1,\"\",(AL8*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ8*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.156576388888894},{"$f":"IF($D8=1,\"\",(AM8*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK8*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.360926075268807},{"$f":"IF($D8=1,\"\",(AN8*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL8*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.935733870967738},{"$f":"IF($D8=1,\"\",(AO8*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM8*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.960548611111115},{"$f":"IF($D8=1,\"\",(AP8*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN8*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.220569892473115},{"$f":"IF($D8=1,\"\",(AQ8*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO8*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.156950069348127},{"$f":"IF($D8=1,\"\",(AR8*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP8*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.983118279569894},{"$f":"IF($D8=1,\"\",(AS8*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ8*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.474685483870964},{"$f":"IF($D8=1,\"\",(AT8*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR8*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.098568452380945},{"$f":"IF($D8=1,\"\",(AU8*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS8*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.493172274562582},{"$f":"IF($D8=1,\"\",(AV8*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT8*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.267827777777782},{"$f":"IF($D8=1,\"\",(AW8*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU8*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.096698924731186},{"$f":"IF($D8=1,\"\",(AX8*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV8*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.043620833333335},{"$f":"IF($D8=1,\"\",(AY8*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW8*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.209291666666672},{"$f":"IF($D8=1,\"\",(AZ8*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX8*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.767313172043004},{"$f":"IF($D8=1,\"\",(BA8*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY8*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.815619444444451},10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275,10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275,{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD8,0))","v":9.7588509615384424},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE8,0))","v":18.786715000000001},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF8,0))","v":30.432737499999988},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG8,0))","v":29.075211538461524},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH8,0))","v":27.067570000000003},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI8,0))","v":21.624711538461526},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ8,0))","v":20.03650240384615},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK8,0))","v":21.78316346153845},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL8,0))","v":21.319822500000001},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM8,0))","v":26.123295673076925},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN8,0))","v":28.823532407407399},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO8,0))","v":17.488057291666664},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP8,0))","v":11.924328703703701},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ8,0))","v":18.611690000000003},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR8,0))","v":30.523054999999999},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS8,0))","v":29.343254807692304},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT8,0))","v":24.936778645833343},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU8,0))","v":21.604161057692309},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV8,0))","v":19.949466346153848},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW8,0))","v":21.690591346153845},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX8,0))","v":21.210300000000004},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY8,0))","v":26.059067307692303},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ8,0))","v":25.539600961538468},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA8,0))","v":20.32500499999999},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD8-CX8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE8-CY8))","v":0.37071500000000057},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF8-CZ8))","v":15.840737499999987},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG8-DA8))","v":9.7242115384615246},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH8-DB8))","v":2.268570000000004},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI8-DC8))","v":1.4097115384615257},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ8-DD8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK8-DE8))","v":3.7251634615384503},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL8-DF8))","v":6.0508225000000007},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM8-DG8))","v":17.767295673076923},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN8-DH8))","v":18.338532407407399},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO8-DI8))","v":5.2130572916666633},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP8-DJ8))","v":1.8423287037036999},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ8-DK8))","v":0.19569000000000258},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR8-DL8))","v":15.931054999999999},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS8-DM8))","v":9.992254807692305},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT8-DN8))","v":0.13777864583334321},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU8-DO8))","v":1.3891610576923092},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV8-DP8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW8-DQ8))","v":3.6325913461538448},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX8-DR8))","v":5.9413000000000036},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY8-DS8))","v":17.703067307692301},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ8-DT8))","v":15.054600961538469},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA8-DU8))","v":8.0500049999999899},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ8))","v":14.042955645161278},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA8))","v":20.036209431345362},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB8))","v":33.579771505376335},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC8))","v":30.067420698924714},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD8))","v":27.290722701149427},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE8))","v":24.210384925975767},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF8))","v":21.603644444444441},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG8))","v":24.435268817204289},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH8))","v":28.640423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI8))","v":30.112073924731192},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ8))","v":33.825266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK8))","v":23.055451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL8))","v":13.855430107526878},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM8))","v":19.865049930651878},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN8))","v":33.665881720430107},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO8))","v":30.331314516129034},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP8))","v":25.476431547619057},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ8))","v":24.190827725437416},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR8))","v":21.519172222222224},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS8))","v":24.346301075268812},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT8))","v":28.540379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU8))","v":30.050708333333333},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV8))","v":33.780686827956998},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW8))","v":22.987380555555546},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ8-CX8))","v":3.9609556451612775},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA8-CY8))","v":1.6202094313453621},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB8-CZ8))","v":18.987771505376337},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC8-DA8))","v":10.716420698924715},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD8-DB8))","v":2.4917227011494276},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE8-DC8))","v":3.9953849259757668},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF8-DD8))","v":0.55764444444444194},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG8-DE8))","v":6.3772688172042891},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH8-DF8))","v":13.371423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI8-DG8))","v":21.75607392473119},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ8-DH8))","v":23.340266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK8-DI8))","v":10.780451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL8-DJ8))","v":3.7734301075268775},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM8-DK8))","v":1.4490499306518778},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN8-DL8))","v":19.073881720430109},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO8-DM8))","v":10.980314516129035},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP8-DN8))","v":0.67743154761905799},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ8-DO8))","v":3.9758277254374157},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR8-DP8))","v":0.47317222222222455},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS8-DQ8))","v":6.2883010752688122},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT8-DR8))","v":13.271379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU8-DS8))","v":21.694708333333331},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV8-DT8))","v":23.295686827956999},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B8,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW8-DU8))","v":10.712380555555546},951474.23871330544,3054568.9610237344,2685257.5117301322,{"$f":"+HN8-'Revenue Requirement'!K7","v":0}]
[null,10027,"Big Bend Elec Coop",0,0,{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD9)))","v":74.988},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE9)))","v":47.881999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF9)))","v":56.713000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG9)))","v":53.179000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH9)))","v":49.863999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI9)))","v":48.076000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ9)))","v":85.964000000000013},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK9)))","v":122.437},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL9)))","v":136.18199999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM9)))","v":133.375},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN9)))","v":125.765},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO9)))","v":104.59},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP9)))","v":75.35799999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ9)))","v":48.252000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR9)))","v":57.083000000000006},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS9)))","v":53.548999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT9)))","v":50.234999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU9)))","v":48.446000000000005},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV9)))","v":86.333999999999989},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW9)))","v":122.807},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX9)))","v":136.55200000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY9)))","v":133.745},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ9)))","v":126.13500000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA9)))","v":104.96},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.774177884615384},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.055765000000001},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.580202500000006},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.423432692307692},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.838507500000006},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.055668269230768},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.960781250000004},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.956185096153845},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.048655},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.09531730769231},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.404446759259258},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.519617187500003},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.504249999999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.9618325},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.485920000000007},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.316956730769235},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.470510416666663},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.962122596153847},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.867995192307703},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.846540865384611},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.96413249999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.98608413461537},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.30953365384615},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.978194999999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.837926829268291},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.807093457943925},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.870348837209299},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.440442073170729},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.479084459459465},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.623883792048929},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.563299342105267},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.005701219512204},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.87737812499999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.62508536585365},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.892426282051289},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.605333333333334},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.298314102564099},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.686710280373831},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.729999999999997},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.313310975609753},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.51659027777778},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.48122018348624},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.440963815789473},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.882600609756096},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.746165625},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.50143902439025},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.995131097560972},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.199556250000001},{"$f":"IF($D9=1,\"\",(AD9*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB9*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.275400537634411},{"$f":"IF($D9=1,\"\",(AE9*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC9*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.609407766990294},{"$f":"IF($D9=1,\"\",(AF9*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD9*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.477797043010753},{"$f":"IF($D9=1,\"\",(AG9*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE9*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.108350806451611},{"$f":"IF($D9=1,\"\",(AH9*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF9*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.835074712643681},{"$f":"IF($D9=1,\"\",(AI9*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG9*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.66509825033647},{"$f":"IF($D9=1,\"\",(AJ9*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH9*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.104066666666668},{"$f":"IF($D9=1,\"\",(AK9*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI9*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.214573924731184},{"$f":"IF($D9=1,\"\",(AL9*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ9*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.41697638888888},{"$f":"IF($D9=1,\"\",(AM9*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK9*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.68370967741934},{"$f":"IF($D9=1,\"\",(AN9*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL9*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.673599462365587},{"$f":"IF($D9=1,\"\",(AO9*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM9*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.959618055555566},{"$f":"IF($D9=1,\"\",(AP9*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN9*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.159825268817201},{"$f":"IF($D9=1,\"\",(AQ9*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO9*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.503699029126217},{"$f":"IF($D9=1,\"\",(AR9*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP9*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.362215053763443},{"$f":"IF($D9=1,\"\",(AS9*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ9*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.992768817204308},{"$f":"IF($D9=1,\"\",(AT9*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR9*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.204544642857137},{"$f":"IF($D9=1,\"\",(AU9*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS9*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.549935397039029},{"$f":"IF($D9=1,\"\",(AV9*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT9*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.998804166666673},{"$f":"IF($D9=1,\"\",(AW9*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU9*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.098997311827944},{"$f":"IF($D9=1,\"\",(AX9*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV9*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.31170277777778},{"$f":"IF($D9=1,\"\",(AY9*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW9*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.56812231182795},{"$f":"IF($D9=1,\"\",(AZ9*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX9*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.558022849462361},{"$f":"IF($D9=1,\"\",(BA9*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY9*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.854355555555557},11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824,11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824,{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD9,0))","v":23.213822115384616},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE9,0))","v":13.826234999999997},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF9,0))","v":15.132797499999995},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG9,0))","v":13.75556730769231},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH9,0))","v":15.025492499999991},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI9,0))","v":18.020331730769232},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ9,0))","v":43.003218750000009},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK9,0))","v":37.480814903846152},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL9,0))","v":17.133344999999991},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM9,0))","v":21.279682692307688},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN9,0))","v":28.360553240740742},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO9,0))","v":25.0703828125},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP9,0))","v":25.853749999999991},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ9,0))","v":14.290167500000003},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR9,0))","v":15.597079999999998},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS9,0))","v":14.232043269230765},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT9,0))","v":14.764489583333336},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU9,0))","v":18.483877403846158},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV9,0))","v":43.466004807692286},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW9,0))","v":37.960459134615391},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX9,0))","v":17.58786750000003},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY9,0))","v":21.758915865384637},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ9,0))","v":24.82546634615386},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA9,0))","v":28.981804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD9-CX9))","v":11.454822115384616},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE9-CY9))","v":5.3642349999999972},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF9-CZ9))","v":8.5027974999999962},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG9-DA9))","v":6.0345673076923099},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH9-DB9))","v":3.1104924999999923},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI9-DC9))","v":7.5783317307692322},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ9-DD9))","v":27.85821875000001},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK9-DE9))","v":12.464814903846154},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL9-DF9))","v":2.0433449999999915},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM9-DG9))","v":14.855682692307688},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN9-DH9))","v":23.605553240740743},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO9-DI9))","v":10.2463828125},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP9-DJ9))","v":14.094749999999991},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ9-DK9))","v":5.8281675000000028},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR9-DL9))","v":8.9670799999999993},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS9-DM9))","v":6.5110432692307647},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT9-DN9))","v":2.8494895833333374},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU9-DO9))","v":8.0418774038461578},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV9-DP9))","v":28.321004807692287},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW9-DQ9))","v":12.944459134615393},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX9-DR9))","v":2.4978675000000301},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY9-DS9))","v":15.334915865384637},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ9-DT9))","v":20.070466346153861},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA9-DU9))","v":14.157804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ9))","v":26.712599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA9))","v":15.272592233009703},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB9))","v":18.235202956989248},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC9))","v":15.070649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD9))","v":16.028925287356316},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE9))","v":20.41090174966353},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF9))","v":44.859933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG9))","v":39.222426075268814},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH9))","v":24.765023611111104},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI9))","v":23.691290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ9))","v":31.091400537634414},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK9))","v":30.630381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL9))","v":27.198174731182789},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM9))","v":15.748300970873785},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN9))","v":18.720784946236563},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO9))","v":15.556231182795692},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP9))","v":16.030455357142863},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ9))","v":20.896064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR9))","v":45.335195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS9))","v":39.708002688172058},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT9))","v":25.240297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU9))","v":24.176877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV9))","v":31.576977150537644},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW9))","v":31.105644444444437},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ9-CX9))","v":14.953599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA9-CY9))","v":6.8105922330097037},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB9-CZ9))","v":11.605202956989249},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC9-DA9))","v":7.349649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD9-DB9))","v":4.1139252873563166},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE9-DC9))","v":9.9689017496635302},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF9-DD9))","v":29.714933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG9-DE9))","v":14.206426075268816},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH9-DF9))","v":9.6750236111111043},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI9-DG9))","v":17.267290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ9-DH9))","v":26.336400537634415},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK9-DI9))","v":15.806381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL9-DJ9))","v":15.439174731182788},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM9-DK9))","v":7.2863009708737856},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN9-DL9))","v":12.090784946236564},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO9-DM9))","v":7.8352311827956918},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP9-DN9))","v":4.1154553571428636},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ9-DO9))","v":10.454064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR9-DP9))","v":30.190195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS9-DQ9))","v":14.69200268817206},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT9-DR9))","v":10.150297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU9-DS9))","v":17.752877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV9-DT9))","v":26.821977150537645},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B9,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW9-DU9))","v":16.281644444444439},1319204.4638730634,2783550.1876179469,2462413.4938730635,{"$f":"+HN9-'Revenue Requirement'!K8","v":0}]
[null,10029,"Blachly Lane Elec Coop",0,0,{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD10)))","v":26.059000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE10)))","v":28.802000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF10)))","v":32.344999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG10)))","v":32.309999999999995},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH10)))","v":31.329000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI10)))","v":31.153000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ10)))","v":28.841000000000005},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK10)))","v":25.672000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL10)))","v":23.909000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM10)))","v":23.657},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN10)))","v":24.195},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO10)))","v":23.713000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP10)))","v":26.064},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ10)))","v":28.807000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR10)))","v":32.35},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS10)))","v":32.314999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT10)))","v":31.334000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU10)))","v":31.158000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV10)))","v":28.846000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW10)))","v":25.677},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX10)))","v":23.914000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY10)))","v":23.661999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ10)))","v":24.2},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA10)))","v":23.718},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.955079326923077},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.705895000000002},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.029732500000001},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.463100961538462},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.814530000000005},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.466814903846153},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.732064903846151},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.940874999999998},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010582500000002},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.688163461538462},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.696189814814812},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.501304687499999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.691189814814813},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.710895000000004},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.0347325},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.468100961538461},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.892796874999998},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.471814903846152},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.73706490384615},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.945874999999997},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.015582500000004},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693163461538465},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.960177884615383},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.213772500000001},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.30227743902439},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.754806853582554},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.510869186046513},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.189521341463415},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.420662162162159},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.732776758409788},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.307631578947367},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.849612804878051},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.508396874999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.885576219512195},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.595875000000001},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533824404761907},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.338413461538458},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.759806853582552},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.515869186046512},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194521341463414},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.438663194444445},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.737776758409789},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.312631578947366},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.85461280487805},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.513396875},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.890576219512194},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569978658536584},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55611875},{"$f":"IF($D10=1,\"\",(AD10*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB10*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.022123655913976},{"$f":"IF($D10=1,\"\",(AE10*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC10*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.056381414701804},{"$f":"IF($D10=1,\"\",(AF10*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD10*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.015634408602153},{"$f":"IF($D10=1,\"\",(AG10*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE10*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.256469086021504},{"$f":"IF($D10=1,\"\",(AH10*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF10*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.095298850574714},{"$f":"IF($D10=1,\"\",(AI10*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG10*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.503113055181696},{"$f":"IF($D10=1,\"\",(AJ10*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH10*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.019526388888885},{"$f":"IF($D10=1,\"\",(AK10*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI10*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.255479838709679},{"$f":"IF($D10=1,\"\",(AL10*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ10*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.120722222222224},{"$f":"IF($D10=1,\"\",(AM10*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK10*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.689173387096773},{"$f":"IF($D10=1,\"\",(AN10*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL10*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.137993279569891},{"$f":"IF($D10=1,\"\",(AO10*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM10*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.249813888888891},{"$f":"IF($D10=1,\"\",(AP10*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN10*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.027122311827956},{"$f":"IF($D10=1,\"\",(AQ10*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO10*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.061381414701806},{"$f":"IF($D10=1,\"\",(AR10*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP10*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.020634408602149},{"$f":"IF($D10=1,\"\",(AS10*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ10*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.261469086021506},{"$f":"IF($D10=1,\"\",(AT10*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR10*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.126739583333329},{"$f":"IF($D10=1,\"\",(AU10*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS10*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.508113055181695},{"$f":"IF($D10=1,\"\",(AV10*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT10*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024526388888887},{"$f":"IF($D10=1,\"\",(AW10*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU10*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.260479838709676},{"$f":"IF($D10=1,\"\",(AX10*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV10*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.125722222222226},{"$f":"IF($D10=1,\"\",(AY10*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW10*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.694173387096777},{"$f":"IF($D10=1,\"\",(AZ10*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX10*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.14299327956989},{"$f":"IF($D10=1,\"\",(BA10*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY10*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.254815277777778},5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002,5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002,{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD10,0))","v":6.1039206730769244},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE10,0))","v":9.0961050000000014},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF10,0))","v":9.3152674999999974},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG10,0))","v":7.8468990384615331},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH10,0))","v":8.5144699999999993},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL10,0))","v":4.8984175000000008},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM10,0))","v":4.9688365384615381},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN10,0))","v":5.4988101851851887},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO10,0))","v":5.2116953125000016},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP10,0))","v":6.3728101851851875},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ10,0))","v":9.0961049999999979},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR10,0))","v":9.3152675000000009},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS10,0))","v":7.8468990384615367},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT10,0))","v":8.4412031250000048},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX10,0))","v":4.8984174999999972},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY10,0))","v":4.9688365384615345},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ10,0))","v":5.2398221153846158},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA10,0))","v":5.5042274999999989},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD10-CX10))","v":0.22592067307692432},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE10-CY10))","v":3.3641050000000012},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF10-CZ10))","v":2.2802674999999972},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG10-DA10))","v":2.4098990384615329},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH10-DB10))","v":2.210469999999999},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI10-DC10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ10-DD10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK10-DE10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL10-DF10))","v":2.013417500000001},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM10-DG10))","v":2.0268365384615379},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN10-DH10))","v":3.6208101851851886},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO10-DI10))","v":1.2776953125000015},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP10-DJ10))","v":0.49481018518518738},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ10-DK10))","v":3.3641049999999977},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR10-DL10))","v":2.2802675000000008},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS10-DM10))","v":2.4098990384615364},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT10-DN10))","v":2.1372031250000045},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU10-DO10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV10-DP10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW10-DQ10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX10-DR10))","v":2.0134174999999974},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY10-DS10))","v":2.0268365384615343},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ10-DT10))","v":3.3618221153846157},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA10-DU10))","v":1.5702274999999988},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ10))","v":9.0368763440860249},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA10))","v":11.7456185852982},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB10))","v":12.329365591397845},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD10))","v":11.23370114942529},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF10))","v":10.82147361111112},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG10))","v":10.416520161290322},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH10))","v":7.788277777777779},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI10))","v":7.9678266129032274},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK10))","v":8.46318611111111},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL10))","v":9.0368776881720443},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM10))","v":11.745618585298196},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN10))","v":12.329365591397853},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP10))","v":11.207260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR10))","v":10.821473611111116},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS10))","v":10.416520161290324},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT10))","v":7.7882777777777754},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU10))","v":7.967826612903222},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW10))","v":8.4631847222222216},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ10-CX10))","v":3.1588763440860248},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA10-CY10))","v":6.0136185852981994},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB10-CZ10))","v":5.2943655913978453},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC10-DA10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD10-DB10))","v":4.9297011494252896},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE10-DC10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF10-DD10))","v":4.3444736111111197},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG10-DE10))","v":5.6795201612903217},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH10-DF10))","v":4.9032777777777792},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI10-DG10))","v":5.0258266129032272},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ10-DH10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK10-DI10))","v":4.5291861111111098},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL10-DJ10))","v":3.1588776881720442},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM10-DK10))","v":6.0136185852981958},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN10-DL10))","v":5.2943655913978525},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO10-DM10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP10-DN10))","v":4.903260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ10-DO10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR10-DP10))","v":4.3444736111111162},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS10-DQ10))","v":5.6795201612903234},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT10-DR10))","v":4.9032777777777756},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU10-DS10))","v":5.0258266129032219},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV10-DT10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B10,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW10-DU10))","v":4.5291847222222215},263375.81212852127,1141474.7956271211,810169.18212852126,{"$f":"+HN10-'Revenue Requirement'!K9","v":0}]
[null,10044,"Canby, City of",0,0,{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD11)))","v":25.103999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE11)))","v":29.92},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF11)))","v":33.817999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG11)))","v":31.158000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH11)))","v":34.933999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI11)))","v":29.609000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ11)))","v":26.622},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK11)))","v":25.475999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL11)))","v":31.052999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM11)))","v":32.595999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN11)))","v":34.259},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO11)))","v":30.219000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP11)))","v":25.26},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ11)))","v":30.085999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR11)))","v":33.691000000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS11)))","v":31.024999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT11)))","v":34.808999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU11)))","v":29.474000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV11)))","v":26.481000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW11)))","v":25.332000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX11)))","v":30.985999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY11)))","v":32.535000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ11)))","v":34.204999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA11)))","v":30.149000000000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.594687499999999},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.150047499999999},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.614954999999998},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.388937500000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.554792500000005},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.178156249999997},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.947759615384616},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.004221153846153},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.556515000000005},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.784451923076922},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.658092592592592},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142856770833337},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.677094907407408},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.414929999999998},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.628564999999998},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.402105769230769},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.570885416666666},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.16061778846154},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.921569711538464},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.96440384615385},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.527060000000002},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.771334134615383},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818947115384617},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.927544999999999},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.129618902439026},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822507788161992},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.26813372093023},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.222451219512195},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.759141891891893},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795045871559633},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.396773026315788},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.605926829268295},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992787499999997},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.141753048780487},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401349358974358},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.487163690476191},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.146608974358974},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.953797507788163},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.23320930232558},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.185884146341465},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.723010416666668},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.734556574923548},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.326131578947368},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.521957317073172},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9196875},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.076500000000003},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.472652439024394},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.303884375000001},{"$f":"IF($D11=1,\"\",(AD11*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB11*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.744495967741933},{"$f":"IF($D11=1,\"\",(AE11*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC11*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332932038834951},{"$f":"IF($D11=1,\"\",(AF11*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD11*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.218037634408603},{"$f":"IF($D11=1,\"\",(AG11*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE11*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.229518817204305},{"$f":"IF($D11=1,\"\",(AH11*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF11*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.664688218390808},{"$f":"IF($D11=1,\"\",(AI11*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG11*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.368900403768507},{"$f":"IF($D11=1,\"\",(AJ11*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH11*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.181787499999999},{"$f":"IF($D11=1,\"\",(AK11*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI11*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183467741935484},{"$f":"IF($D11=1,\"\",(AL11*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ11*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639302777777779},{"$f":"IF($D11=1,\"\",(AM11*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK11*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.415090053763443},{"$f":"IF($D11=1,\"\",(AN11*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL11*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.614942204301077},{"$f":"IF($D11=1,\"\",(AO11*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM11*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.036866666666668},{"$f":"IF($D11=1,\"\",(AP11*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN11*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938504032258066},{"$f":"IF($D11=1,\"\",(AQ11*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO11*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.538337031900138},{"$f":"IF($D11=1,\"\",(AR11*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP11*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.20920698924731},{"$f":"IF($D11=1,\"\",(AS11*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ11*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.220760752688172},{"$f":"IF($D11=1,\"\",(AT11*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR11*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.636081845238095},{"$f":"IF($D11=1,\"\",(AU11*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS11*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332458950201886},{"$f":"IF($D11=1,\"\",(AV11*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT11*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.136829166666669},{"$f":"IF($D11=1,\"\",(AW11*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU11*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.124185483870967},{"$f":"IF($D11=1,\"\",(AX11*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV11*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.590450000000001},{"$f":"IF($D11=1,\"\",(AY11*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW11*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.378987903225806},{"$f":"IF($D11=1,\"\",(AZ11*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX11*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.580258064516133},{"$f":"IF($D11=1,\"\",(BA11*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY11*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.983695833333336},3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931,3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931,{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD11,0))","v":3.5093125000000001},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE11,0))","v":6.7699525000000023},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF11,0))","v":6.2030449999999995},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG11,0))","v":3.7690625000000004},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH11,0))","v":10.379207499999993},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI11,0))","v":6.4308437500000046},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ11,0))","v":4.6742403846153842},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK11,0))","v":5.4717788461538461},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL11,0))","v":9.4964849999999927},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM11,0))","v":8.8115480769230743},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN11,0))","v":10.600907407407409},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO11,0))","v":9.0761432291666644},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP11,0))","v":3.5829050925925934},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ11,0))","v":6.6710700000000003},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR11,0))","v":6.0624350000000042},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS11,0))","v":3.62289423076923},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT11,0))","v":10.238114583333331},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU11,0))","v":6.3133822115384639},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV11,0))","v":4.5594302884615381},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW11,0))","v":5.3675961538461507},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX11,0))","v":9.4589399999999948},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY11,0))","v":8.7636658653846204},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ11,0))","v":10.386052884615381},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA11,0))","v":9.2214550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD11-CX11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE11-CY11))","v":1.082952500000002},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF11-CZ11))","v":1.3260449999999997},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG11-DA11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH11-DB11))","v":3.8972074999999924},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI11-DC11))","v":1.7168437500000042},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ11-DD11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK11-DE11))","v":1.7417788461538461},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL11-DF11))","v":5.1044849999999924},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM11-DG11))","v":2.8525480769230747},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN11-DH11))","v":5.5289074074074085},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO11-DI11))","v":5.1451432291666643},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP11-DJ11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ11-DK11))","v":0.98407},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR11-DL11))","v":1.1854350000000045},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS11-DM11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT11-DN11))","v":3.7561145833333311},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU11-DO11))","v":1.5993822115384635},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV11-DP11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW11-DQ11))","v":1.6375961538461508},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX11-DR11))","v":5.0669399999999944},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY11-DS11))","v":2.8046658653846208},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ11-DT11))","v":5.3140528846153812},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA11-DU11))","v":5.2904550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ11))","v":6.3595040322580658},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA11))","v":9.5870679611650509},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB11))","v":9.599962365591395},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC11))","v":6.9284811827956965},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD11))","v":13.26931178160919},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE11))","v":9.2400995962314951},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF11))","v":7.4402125000000012},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG11))","v":8.2925322580645151},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH11))","v":12.413697222222218},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI11))","v":12.180909946236554},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ11))","v":13.644057795698924},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK11))","v":12.182133333333333},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL11))","v":6.3214959677419351},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM11))","v":9.5476629680998606},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN11))","v":9.4817930107526927},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO11))","v":6.8042392473118269},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP11))","v":13.172918154761902},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ11))","v":9.1415410497981178},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR11))","v":7.3441708333333331},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS11))","v":8.2078145161290337},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT11))","v":12.395549999999997},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU11))","v":12.156012096774198},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV11))","v":13.624741935483865},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW11))","v":12.165304166666665},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ11-CX11))","v":2.547504032258066},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA11-CY11))","v":3.9000679611650506},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB11-CZ11))","v":4.7229623655913953},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC11-DA11))","v":1.7724811827956968},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD11-DB11))","v":6.7873117816091897},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE11-DC11))","v":4.5260995962314947},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF11-DD11))","v":2.6782125000000017},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG11-DE11))","v":4.5625322580645147},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH11-DF11))","v":8.0216972222222189},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI11-DG11))","v":6.2219099462365541},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ11-DH11))","v":8.5720577956989246},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK11-DI11))","v":8.2511333333333319},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL11-DJ11))","v":2.5094959677419353},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM11-DK11))","v":3.8606629680998603},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN11-DL11))","v":4.6047930107526929},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO11-DM11))","v":1.6482392473118272},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP11-DN11))","v":6.6909181547619019},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ11-DO11))","v":4.4275410497981174},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR11-DP11))","v":2.5821708333333335},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS11-DQ11))","v":4.4778145161290333},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT11-DR11))","v":8.0035499999999971},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU11-DS11))","v":6.1970120967741984},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV11-DT11))","v":8.5527419354838656},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B11,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW11-DU11))","v":8.2343041666666643},291670.95065287122,1193743.9979420332,843492.61489209835,{"$f":"+HN11-'Revenue Requirement'!K10","v":0}]
[null,10046,"Central Electric Coop",0,0,{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD12)))","v":129.04000000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE12)))","v":186.77800000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF12)))","v":216.96},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG12)))","v":190.69300000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH12)))","v":185.869},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI12)))","v":154.61799999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ12)))","v":146.45700000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK12)))","v":130.12800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL12)))","v":123.82600000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM12)))","v":128.37},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN12)))","v":125.37300000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO12)))","v":117.53900000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP12)))","v":130.04599999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ12)))","v":187.78399999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR12)))","v":217.965},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS12)))","v":191.69800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT12)))","v":186.874},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU12)))","v":155.62299999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV12)))","v":147.46200000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW12)))","v":131.13400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX12)))","v":124.83100000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY12)))","v":129.376},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ12)))","v":126.37800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA12)))","v":118.54400000000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.068012019230764},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.019822500000004},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.60687250000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.10395913461538},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.443015000000017},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.995249999999999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.269627403846158},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.461069711538457},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.762049999999988},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.384127403846151},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.600155092592587},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.365940104166668},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.251537037037039},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.612187500000005},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.20115250000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.64267788461538},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.114080729166673},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.574478365384621},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.855915865384617},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.003536057692301},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.415887500000011},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.949927884615377},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.086975961538457},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.400644999999997},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.182304878048789},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.333121495327106},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.082398255813956},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.571667682926829},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.677118243243243},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.968333333333334},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.83},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.198192073170723},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.625265624999997},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.545021341463411},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.037128205128198},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.167776785714281},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.136589743589752},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.741323987538948},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.412447674418601},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.959320121951222},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.641906250000005},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.307608562691144},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.240276315789473},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.580884146341461},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.959996875000002},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.898250000000004},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.274024390243909},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966540625000007},{"$f":"IF($D12=1,\"\",(AD12*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB12*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.86033467741936},{"$f":"IF($D12=1,\"\",(AE12*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC12*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.926298196948693},{"$f":"IF($D12=1,\"\",(AF12*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD12*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.4181370967742},{"$f":"IF($D12=1,\"\",(AG12*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE12*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.25638978494624},{"$f":"IF($D12=1,\"\",(AH12*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF12*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.013840517241377},{"$f":"IF($D12=1,\"\",(AI12*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG12*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.181250336473752},{"$f":"IF($D12=1,\"\",(AJ12*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH12*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.59511805555556},{"$f":"IF($D12=1,\"\",(AK12*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI12*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.495715053763433},{"$f":"IF($D12=1,\"\",(AL12*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ12*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.923479166666667},{"$f":"IF($D12=1,\"\",(AM12*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK12*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.960435483870967},{"$f":"IF($D12=1,\"\",(AN12*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL12*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.23501478494623},{"$f":"IF($D12=1,\"\",(AO12*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM12*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.473463888888887},{"$f":"IF($D12=1,\"\",(AP12*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN12*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.332365591397846},{"$f":"IF($D12=1,\"\",(AQ12*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO12*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.436671289875179},{"$f":"IF($D12=1,\"\",(AR12*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP12*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.89024596774193},{"$f":"IF($D12=1,\"\",(AS12*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ12*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.72850940860215},{"$f":"IF($D12=1,\"\",(AT12*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR12*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.911720238095242},{"$f":"IF($D12=1,\"\",(AU12*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS12*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.654873485868109},{"$f":"IF($D12=1,\"\",(AV12*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT12*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.107090277777772},{"$f":"IF($D12=1,\"\",(AW12*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU12*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.967743279569888},{"$f":"IF($D12=1,\"\",(AX12*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV12*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.435491666666678},{"$f":"IF($D12=1,\"\",(AY12*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW12*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.432521505376343},{"$f":"IF($D12=1,\"\",(AZ12*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX12*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.707072580645175},{"$f":"IF($D12=1,\"\",(BA12*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY12*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.985487499999998},49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999,49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999,{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD12,0))","v":54.971987980769256},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE12,0))","v":105.75817750000002},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF12,0))","v":91.353127499999999},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG12,0))","v":77.589040865384632},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH12,0))","v":95.425984999999983},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI12,0))","v":62.622749999999996},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ12,0))","v":63.187372596153864},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK12,0))","v":57.666930288461558},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL12,0))","v":45.063950000000034},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM12,0))","v":42.985872596153854},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN12,0))","v":41.772844907407432},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO12,0))","v":45.173059895833347},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP12,0))","v":59.794462962962953},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ12,0))","v":107.17181249999999},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR12,0))","v":92.763847499999997},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS12,0))","v":79.055322115384627},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT12,0))","v":94.759919270833322},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU12,0))","v":64.048521634615369},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV12,0))","v":64.606084134615401},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW12,0))","v":59.130463942307713},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX12,0))","v":46.415112500000006},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY12,0))","v":44.426072115384628},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ12,0))","v":39.291024038461558},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA12,0))","v":50.143355000000014},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD12-CX12))","v":5.8629879807692546},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE12-CY12))","v":45.219177500000015},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF12-CZ12))","v":39.088127499999999},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG12-DA12))","v":25.048040865384635},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH12-DB12))","v":30.229984999999985},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI12-DC12))","v":16.982749999999996},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ12-DD12))","v":18.570372596153867},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK12-DE12))","v":28.412930288461556},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL12-DF12))","v":30.064950000000032},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM12-DG12))","v":28.187872596153852},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN12-DH12))","v":30.23384490740743},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO12-DI12))","v":23.668059895833348},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP12-DJ12))","v":10.685462962962951},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ12-DK12))","v":46.632812499999986},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR12-DL12))","v":40.498847499999997},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS12-DM12))","v":26.51432211538463},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT12-DN12))","v":29.563919270833324},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU12-DO12))","v":18.408521634615369},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV12-DP12))","v":19.989084134615403},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW12-DQ12))","v":29.876463942307712},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX12-DR12))","v":31.416112500000004},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY12-DS12))","v":29.628072115384626},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ12-DT12))","v":27.752024038461556},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA12-DU12))","v":28.638355000000015},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ12))","v":64.179665322580661},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA12))","v":111.85170180305133},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB12))","v":104.54186290322581},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC12))","v":84.436610215053776},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD12))","v":100.85515948275862},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE12))","v":71.436749663526243},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF12))","v":68.861881944444463},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG12))","v":62.632284946236581},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH12))","v":54.902520833333355},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI12))","v":50.409564516129038},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ12))","v":49.137985215053789},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK12))","v":55.065536111111129},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL12))","v":65.713634408602147},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM12))","v":113.34732871012481},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN12))","v":106.07475403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO12))","v":85.969490591397857},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP12))","v":100.96227976190475},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ12))","v":72.968126514131882},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR12))","v":70.354909722222246},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS12))","v":64.166256720430127},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT12))","v":56.395508333333339},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU12))","v":51.943478494623662},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV12))","v":50.67092741935484},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW12))","v":56.558512500000013},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ12-CX12))","v":15.070665322580659},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA12-CY12))","v":51.312701803051326},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB12-CZ12))","v":52.276862903225805},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC12-DA12))","v":31.895610215053779},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD12-DB12))","v":35.659159482758625},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE12-DC12))","v":25.796749663526242},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF12-DD12))","v":24.244881944444465},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG12-DE12))","v":33.378284946236576},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH12-DF12))","v":39.903520833333353},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI12-DG12))","v":35.611564516129036},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ12-DH12))","v":37.598985215053787},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK12-DI12))","v":33.560536111111134},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL12-DJ12))","v":16.604634408602145},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM12-DK12))","v":52.808328710124812},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN12-DL12))","v":53.80975403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO12-DM12))","v":33.42849059139786},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP12-DN12))","v":35.766279761904755},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ12-DO12))","v":27.328126514131881},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR12-DP12))","v":25.737909722222248},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS12-DQ12))","v":34.912256720430122},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT12-DR12))","v":41.396508333333337},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU12-DS12))","v":37.14547849462366},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV12-DT12))","v":39.131927419354838},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B12,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW12-DU12))","v":35.053512500000011},3214589.3253844646,8525578.1488311253,7586975.1553844642,{"$f":"+HN12-'Revenue Requirement'!K11","v":0}]
[null,10047,"Central Lincoln PUD",0,0,{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO13)))","v":164.66499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA13)))","v":164.66499999999999},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.08245432692308},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.46388749999997},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.9425775},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.91122596153849},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.93509750000001},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.64823076923079},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.29869711538461},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.09463221153845},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.681465},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.46324759615385},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.7178449074074},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.49031510416668},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.14225231481481},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.67154249999999},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.1898625},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.14584615384618},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.19626822916666},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86497115384614},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.5011466346154},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.26668509615385},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.85173750000001},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.63823076923077},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.00426201923077},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.55747},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.63274085365853},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.84177881619939},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.53306686046511},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.16370426829269},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.14335810810812},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.6010611620795},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.47667763157895},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.18923780487805},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.48725625},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.72456097560976},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.32928846153845},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.82150892857143},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.15473397435898},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":150.0298629283489},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.75471220930231},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.37484451219512},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.41901388888888},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.7976513761468},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.66177631578947},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.34509451219512},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.6422},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.8835518292683},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.05407926829267},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.48404687499999},{"$f":"IF($D13=1,\"\",(AD13*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB13*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":149.83043010752687},{"$f":"IF($D13=1,\"\",(AE13*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC13*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.50869070735089},{"$f":"IF($D13=1,\"\",(AF13*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD13*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.50592204301077},{"$f":"IF($D13=1,\"\",(AG13*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE13*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.64618951612906},{"$f":"IF($D13=1,\"\",(AH13*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF13*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.36849568965516},{"$f":"IF($D13=1,\"\",(AI13*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG13*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.58574831763124},{"$f":"IF($D13=1,\"\",(AJ13*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH13*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.46273333333335},{"$f":"IF($D13=1,\"\",(AK13*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI13*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.40515725806452},{"$f":"IF($D13=1,\"\",(AL13*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ13*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.26181666666668},{"$f":"IF($D13=1,\"\",(AM13*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK13*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.84726747311828},{"$f":"IF($D13=1,\"\",(AN13*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL13*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.68393413978495},{"$f":"IF($D13=1,\"\",(AO13*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM13*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.57820555555557},{"$f":"IF($D13=1,\"\",(AP13*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN13*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.01845430107525},{"$f":"IF($D13=1,\"\",(AQ13*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO13*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.7076324549237},{"$f":"IF($D13=1,\"\",(AR13*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP13*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.74135215053764},{"$f":"IF($D13=1,\"\",(AS13*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ13*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.87045833333335},{"$f":"IF($D13=1,\"\",(AT13*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR13*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.5774449404762},{"$f":"IF($D13=1,\"\",(AU13*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS13*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.79362045760431},{"$f":"IF($D13=1,\"\",(AV13*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT13*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.65785694444446},{"$f":"IF($D13=1,\"\",(AW13*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU13*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.57006989247313},{"$f":"IF($D13=1,\"\",(AX13*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV13*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.4252763888889},{"$f":"IF($D13=1,\"\",(AY13*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW13*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.01520026881721},{"$f":"IF($D13=1,\"\",(AZ13*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX13*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.8541814516129},{"$f":"IF($D13=1,\"\",(BA13*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY13*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.74705972222222},30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001,30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001,{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD13,0))","v":27.559545673076911},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE13,0))","v":49.535112500000025},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF13,0))","v":45.29742250000001},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG13,0))","v":42.607774038461514},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH13,0))","v":61.463902499999989},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI13,0))","v":56.815769230769206},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ13,0))","v":56.277302884615381},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK13,0))","v":36.749367788461541},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL13,0))","v":21.352534999999989},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM13,0))","v":5.4707524038461486},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN13,0))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO13,0))","v":24.174684895833309},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP13,0))","v":27.499747685185184},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ13,0))","v":49.327457500000008},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR13,0))","v":45.050137500000005},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS13,0))","v":42.373153846153826},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT13,0))","v":61.202731770833338},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU13,0))","v":56.599028846153857},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV13,0))","v":56.074853365384598},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW13,0))","v":36.577314903846144},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX13,0))","v":21.182262499999979},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY13,0))","v":5.2957692307692241},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ13,0))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA13,0))","v":24.107529999999997},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD13-CX13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE13-CY13))","v":7.8461125000000251},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF13-CZ13))","v":11.487422500000008},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG13-DA13))","v":6.1577740384615112},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH13-DB13))","v":13.891902499999986},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI13-DC13))","v":23.315769230769206},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ13-DD13))","v":22.165302884615379},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK13-DE13))","v":10.51336778846154},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL13-DF13))","v":13.303534999999989},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM13-DG13))","v":3.0317524038461485},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN13-DH13))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO13-DI13))","v":7.5606848958333082},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP13-DJ13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ13-DK13))","v":7.6384575000000083},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR13-DL13))","v":11.240137500000003},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS13-DM13))","v":5.9231538461538236},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT13-DN13))","v":13.630731770833336},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU13-DO13))","v":23.099028846153857},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV13-DP13))","v":21.962853365384596},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW13-DQ13))","v":10.341314903846143},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX13-DR13))","v":13.133262499999979},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY13-DS13))","v":2.8567692307692241},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ13-DT13))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA13-DU13))","v":7.4935299999999962},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ13))","v":34.81156989247313},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA13))","v":56.490309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB13))","v":54.734077956989239},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC13))","v":50.87281048387095},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD13))","v":69.030504310344838},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE13))","v":63.878251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF13))","v":62.113266666666647},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG13))","v":42.438842741935474},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH13))","v":26.772183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI13))","v":11.086732526881718},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK13))","v":30.086794444444422},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL13))","v":34.623545698924744},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM13))","v":56.291367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN13))","v":54.498647849462373},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO13))","v":50.648541666666659},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP13))","v":68.821555059523803},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ13))","v":63.670379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR13))","v":61.918143055555532},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS13))","v":42.273930107526866},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT13))","v":26.608723611111088},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU13))","v":10.918799731182787},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW13))","v":29.917940277777774},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ13-CX13))","v":4.3025698924731302},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA13-CY13))","v":14.801309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB13-CZ13))","v":20.924077956989237},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC13-DA13))","v":14.422810483870947},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD13-DB13))","v":21.458504310344836},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE13-DC13))","v":30.378251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF13-DD13))","v":28.001266666666645},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG13-DE13))","v":16.202842741935473},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH13-DF13))","v":18.723183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI13-DG13))","v":8.6477325268817182},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ13-DH13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK13-DI13))","v":13.472794444444421},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL13-DJ13))","v":4.1145456989247435},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM13-DK13))","v":14.602367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN13-DL13))","v":20.68864784946237},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO13-DM13))","v":14.198541666666657},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP13-DN13))","v":21.2495550595238},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ13-DO13))","v":30.170379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR13-DP13))","v":27.80614305555553},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS13-DQ13))","v":16.037930107526865},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT13-DR13))","v":18.559723611111089},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU13-DS13))","v":8.4797997311827871},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV13-DT13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B13,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW13-DU13))","v":13.303940277777773},1064990.0854228891,4660628.3267915845,3865587.2314854786,{"$f":"+HN13-'Revenue Requirement'!K12","v":0}]
[null,10055,"Albion, City of",0,0,{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO14)))","v":0.374},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA14)))","v":0.374},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3660913461538462},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51612499999999994},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31906944444444441},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2900416666666667},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36596990740740737},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51620833333333327},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32001682692307692},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28941749999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32960060975609756},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50525337837837836},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23542307692307693},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23579166666666668},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32789743589743592},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50560416666666663},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2382987804878049},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23385937499999998},{"$f":"IF($D14=1,\"\",(AD14*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB14*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(AE14*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC14*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(AF14*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD14*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(AG14*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE14*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(AH14*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF14*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5115014367816092},{"$f":"IF($D14=1,\"\",(AI14*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG14*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(AJ14*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH14*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(AK14*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI14*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(AL14*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ14*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(AM14*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK14*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(AN14*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL14*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399193548387097},{"$f":"IF($D14=1,\"\",(AO14*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM14*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF($D14=1,\"\",(AP14*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN14*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(AQ14*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO14*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(AR14*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP14*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(AS14*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ14*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(AT14*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR14*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51166369047619042},{"$f":"IF($D14=1,\"\",(AU14*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS14*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(AV14*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT14*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(AW14*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU14*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(AX14*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV14*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(AY14*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW14*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(AZ14*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX14*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399059139784949},{"$f":"IF($D14=1,\"\",(BA14*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY14*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001,0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001,{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD14,0))","v":0.26290865384615381},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH14,0))","v":0.26287500000000008},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN14,0))","v":9.8930555555555577E-2},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO14,0))","v":8.3958333333333302E-2},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP14,0))","v":0.26303009259259263},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT14,0))","v":0.26279166666666676},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ14,0))","v":9.7983173076923058E-2},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA14,0))","v":8.4582500000000005E-2},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD14-CX14))","v":8.6908653846153816E-2},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE14-CY14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF14-CZ14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG14-DA14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH14-DB14))","v":5.8875000000000094E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI14-DC14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ14-DD14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK14-DE14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL14-DF14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM14-DG14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN14-DH14))","v":3.7930555555555578E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO14-DI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP14-DJ14))","v":8.7030092592592645E-2},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ14-DK14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR14-DL14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS14-DM14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT14-DN14))","v":5.879166666666677E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU14-DO14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV14-DP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW14-DQ14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX14-DR14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY14-DS14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ14-DT14))","v":3.6983173076923059E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA14-DU14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD14))","v":0.26749856321839083},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ14))","v":0.13400806451612901},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP14))","v":0.2673363095238096},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV14))","v":0.13400940860215049},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ14-CX14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA14-CY14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB14-CZ14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC14-DA14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD14-DB14))","v":6.3498563218390841E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE14-DC14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF14-DD14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG14-DE14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH14-DF14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI14-DG14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ14-DH14))","v":7.3008064516129012E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK14-DI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL14-DJ14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM14-DK14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN14-DL14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO14-DM14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP14-DN14))","v":6.3336309523809614E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ14-DO14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR14-DP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS14-DQ14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT14-DR14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU14-DS14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV14-DT14))","v":7.3009408602150494E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B14,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW14-DU14))","v":0},7809.3280762464419,26579.157499938708,24546.151294515672,{"$f":"+HN14-'Revenue Requirement'!K13","v":0}]
[null,10057,"Ashland, City of",0,0,{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD15)))","v":24.403826923076924},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH15)))","v":31.620999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN15)))","v":34.755537037037037},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO15)))","v":19.298041666666666},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP15)))","v":24.403203703703703},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT15)))","v":31.621729166666668},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ15)))","v":34.754557692307692},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA15)))","v":19.296999999999997},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776387019230771},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.312849999999997},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.678284722222223},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.202932291666666},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.757243055555559},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331557291666666},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.71481971153846},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.168979999999998},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.459795731707317},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.521763513513513},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170237179487177},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.468616071428571},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.213657051282052},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.576881944444445},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.487097560975609},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.224340625},{"$f":"IF($D15=1,\"\",(AD15*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB15*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(AE15*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC15*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(AF15*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD15*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(AG15*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE15*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(AH15*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF15*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.849974137931031},{"$f":"IF($D15=1,\"\",(AI15*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG15*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(AJ15*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH15*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(AK15*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI15*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(AL15*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ15*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(AM15*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK15*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(AN15*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL15*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.529748655913977},{"$f":"IF($D15=1,\"\",(AO15*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM15*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555555},{"$f":"IF($D15=1,\"\",(AP15*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN15*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(AQ15*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO15*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(AR15*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP15*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(AS15*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ15*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(AT15*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR15*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.865267857142857},{"$f":"IF($D15=1,\"\",(AU15*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS15*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(AV15*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT15*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(AW15*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU15*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(AX15*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV15*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(AY15*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW15*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(AZ15*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX15*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.528404569892473},{"$f":"IF($D15=1,\"\",(BA15*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY15*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555551},5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997,5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997,{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD15,0))","v":4.6274399038461524},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH15,0))","v":7.3081500000000013},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN15,0))","v":11.077252314814814},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP15,0))","v":4.6459606481481437},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT15,0))","v":7.2901718750000022},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ15,0))","v":11.039737980769232},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD15-CX15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE15-CY15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF15-CZ15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG15-DA15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH15-DB15))","v":1.6921500000000016},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI15-DC15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ15-DD15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK15-DE15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL15-DF15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM15-DG15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN15-DH15))","v":2.4332523148148137},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO15-DI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP15-DJ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ15-DK15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR15-DL15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS15-DM15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT15-DN15))","v":1.6741718750000025},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU15-DO15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV15-DP15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW15-DQ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX15-DR15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY15-DS15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ15-DT15))","v":2.3957379807692316},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA15-DU15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ15))","v":6.9713134822167078},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD15))","v":9.7710258620689672},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ15))","v":14.22578838112306},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK15))","v":1.7711236111111113},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL15))","v":6.9706902628434868},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP15))","v":9.7564613095238109},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV15))","v":14.226153122415219},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW15))","v":1.7700819444444456},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ15-CX15))","v":1.8053134822167074},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA15-CY15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB15-CZ15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC15-DA15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD15-DB15))","v":4.1550258620689675},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE15-DC15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF15-DD15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG15-DE15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH15-DF15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI15-DG15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ15-DH15))","v":5.5817883811230598},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK15-DI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL15-DJ15))","v":1.8046902628434864},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM15-DK15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN15-DL15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO15-DM15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP15-DN15))","v":4.1404613095238112},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ15-DO15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR15-DP15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS15-DQ15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT15-DR15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU15-DS15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV15-DT15))","v":5.5821531224152192},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B15,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW15-DU15))","v":0},120152.89998875522,1051170.4725430643,752554.80122584559,{"$f":"+HN15-'Revenue Requirement'!K14","v":-1.1641532182693481E-10}]
[null,10059,"Bandon, City of",0,0,{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD16)))","v":11.233000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE16)))","v":12.384},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF16)))","v":15.452999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG16)))","v":16.88},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH16)))","v":15.541},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI16)))","v":14.29},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ16)))","v":13.413},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK16)))","v":9.4369999999999994},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL16)))","v":8.6780000000000008},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM16)))","v":7.8479999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN16)))","v":8.0229999999999997},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO16)))","v":9.0589999999999993},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP16)))","v":11.233000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ16)))","v":12.384},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR16)))","v":15.452999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS16)))","v":16.88},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT16)))","v":15.541},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU16)))","v":14.29},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV16)))","v":13.413},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW16)))","v":9.4369999999999994},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX16)))","v":8.6780000000000008},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY16)))","v":7.8479999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ16)))","v":8.0229999999999997},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA16)))","v":9.0589999999999993},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8208293269230769},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.85975},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.536037499999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.91539423076923},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.596635000000001},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.109100961538461},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.602656249999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1262716346153843},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7802700000000007},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6088581730769231},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6001296296296292},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.729630208333333},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8260833333333331},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.85975},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.536037499999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.91539423076923},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.593963541666666},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.109100961538461},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.602656249999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1262716346153843},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7802700000000007},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6088581730769231},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5951033653846158},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7340125000000004},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9453810975609755},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1032523364485973},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6321133720930234},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9628841463414641},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5254493243243239},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4887217125382257},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0265953947368418},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6682743902439023},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.344953125},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0918780487804876},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9592692307692303},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1815386904761906},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.841932692307692},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1032523364485973},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6321133720930234},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9628841463414641},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5448819444444446},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4887217125382257},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0265953947368418},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6682743902439023},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.344953125},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0918780487804876},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0456890243902439},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B16,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B16,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0986562499999994},{"$f":"IF($D16=1,\"\",(AD16*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB16*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9940188172043012},{"$f":"IF($D16=1,\"\",(AE16*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC16*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0777309292649093},{"$f":"IF($D16=1,\"\",(AF16*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD16*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6557284946236557},{"$f":"IF($D16=1,\"\",(AG16*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE16*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.054610215053764},{"$f":"IF($D16=1,\"\",(AH16*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF16*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7157859195402292},{"$f":"IF($D16=1,\"\",(AI16*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG16*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3959596231493947},{"$f":"IF($D16=1,\"\",(AJ16*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH16*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9372083333333316},{"$f":"IF($D16=1,\"\",(AK16*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI16*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4834986559139782},{"$f":"IF($D16=1,\"\",(AL16*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ16*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1423513888888897},{"$f":"IF($D16=1,\"\",(AM16*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK16*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9400819892473118},{"$f":"IF($D16=1,\"\",(AN16*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL16*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.91202688172043},{"$f":"IF($D16=1,\"\",(AO16*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM16*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0071875000000006},{"$f":"IF($D16=1,\"\",(AP16*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN16*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9940201612903214},{"$f":"IF($D16=1,\"\",(AQ16*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO16*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0777309292649093},{"$f":"IF($D16=1,\"\",(AR16*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP16*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6557284946236557},{"$f":"IF($D16=1,\"\",(AS16*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ16*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.054610215053764},{"$f":"IF($D16=1,\"\",(AT16*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR16*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7157857142857136},{"$f":"IF($D16=1,\"\",(AU16*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS16*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3959596231493947},{"$f":"IF($D16=1,\"\",(AV16*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT16*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9372083333333316},{"$f":"IF($D16=1,\"\",(AW16*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU16*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4834986559139782},{"$f":"IF($D16=1,\"\",(AX16*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV16*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1423513888888897},{"$f":"IF($D16=1,\"\",(AY16*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW16*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9400819892473118},{"$f":"IF($D16=1,\"\",(AZ16*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX16*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9120282258064512},{"$f":"IF($D16=1,\"\",(BA16*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY16*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0071874999999988},3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052,3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052,{"$f":"IF($D16=1,\"\",MAX(F16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD16,0))","v":3.4121706730769237},{"$f":"IF($D16=1,\"\",MAX(G16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE16,0))","v":3.5242500000000003},{"$f":"IF($D16=1,\"\",MAX(H16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF16,0))","v":4.9169625000000003},{"$f":"IF($D16=1,\"\",MAX(I16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG16,0))","v":5.9646057692307686},{"$f":"IF($D16=1,\"\",MAX(J16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH16,0))","v":4.9443649999999995},{"$f":"IF($D16=1,\"\",MAX(K16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI16,0))","v":5.1808990384615381},{"$f":"IF($D16=1,\"\",MAX(L16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ16,0))","v":4.8103437500000013},{"$f":"IF($D16=1,\"\",MAX(M16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK16,0))","v":2.3107283653846151},{"$f":"IF($D16=1,\"\",MAX(N16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL16,0))","v":1.8977300000000001},{"$f":"IF($D16=1,\"\",MAX(O16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM16,0))","v":1.2391418269230767},{"$f":"IF($D16=1,\"\",MAX(P16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN16,0))","v":1.4228703703703705},{"$f":"IF($D16=1,\"\",MAX(Q16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO16,0))","v":2.3293697916666662},{"$f":"IF($D16=1,\"\",MAX(R16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP16,0))","v":3.4069166666666675},{"$f":"IF($D16=1,\"\",MAX(S16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ16,0))","v":3.5242500000000003},{"$f":"IF($D16=1,\"\",MAX(T16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR16,0))","v":4.9169625000000003},{"$f":"IF($D16=1,\"\",MAX(U16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS16,0))","v":5.9646057692307686},{"$f":"IF($D16=1,\"\",MAX(V16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT16,0))","v":4.9470364583333346},{"$f":"IF($D16=1,\"\",MAX(W16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU16,0))","v":5.1808990384615381},{"$f":"IF($D16=1,\"\",MAX(X16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV16,0))","v":4.8103437500000013},{"$f":"IF($D16=1,\"\",MAX(Y16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW16,0))","v":2.3107283653846151},{"$f":"IF($D16=1,\"\",MAX(Z16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX16,0))","v":1.8977300000000001},{"$f":"IF($D16=1,\"\",MAX(AA16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY16,0))","v":1.2391418269230767},{"$f":"IF($D16=1,\"\",MAX(AB16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ16,0))","v":1.4278966346153839},{"$f":"IF($D16=1,\"\",MAX(AC16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA16,0))","v":2.3249874999999989},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD16-CX16))","v":0},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE16-CY16))","v":0.1042500000000004},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF16-CZ16))","v":1.5909625000000003},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG16-DA16))","v":2.7196057692307685},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH16-DB16))","v":0.85636499999999938},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI16-DC16))","v":2.0748990384615382},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ16-DD16))","v":1.1543437500000011},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK16-DE16))","v":0},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL16-DF16))","v":0.68473000000000006},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM16-DG16))","v":0.43814182692307668},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN16-DH16))","v":0.4878703703703704},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO16-DI16))","v":0.2773697916666662},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP16-DJ16))","v":0},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ16-DK16))","v":0.1042500000000004},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR16-DL16))","v":1.5909625000000003},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS16-DM16))","v":2.7196057692307685},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT16-DN16))","v":0.85903645833333453},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU16-DO16))","v":2.0748990384615382},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV16-DP16))","v":1.1543437500000011},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW16-DQ16))","v":0},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX16-DR16))","v":0.68473000000000006},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY16-DS16))","v":0.43814182692307668},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ16-DT16))","v":0.4928966346153838},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA16-DU16))","v":0.27298749999999883},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ16))","v":4.2389811827956994},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA16))","v":4.306269070735091},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB16))","v":5.7972715053763437},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC16))","v":6.8253897849462355},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD16))","v":5.8252140804597712},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE16))","v":5.8940403768506044},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF16))","v":5.4757916666666686},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG16))","v":2.9535013440860212},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH16))","v":2.5356486111111112},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI16))","v":1.9079180107526881},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ16))","v":2.1109731182795697},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK16))","v":3.0518124999999987},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL16))","v":4.2389798387096791},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM16))","v":4.306269070735091},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN16))","v":5.7972715053763437},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO16))","v":6.8253897849462355},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP16))","v":5.8252142857142868},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ16))","v":5.8940403768506044},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR16))","v":5.4757916666666686},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS16))","v":2.9535013440860212},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT16))","v":2.5356486111111112},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU16))","v":1.9079180107526881},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV16))","v":2.1109717741935485},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW16))","v":3.0518125000000005},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ16-CX16))","v":0.81098118279569942},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA16-CY16))","v":0.88626907073509109},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB16-CZ16))","v":2.4712715053763437},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC16-DA16))","v":3.5803897849462354},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD16-DB16))","v":1.7372140804597711},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE16-DC16))","v":2.7880403768506046},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF16-DD16))","v":1.8197916666666685},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG16-DE16))","v":0.57150134408602105},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH16-DF16))","v":1.3226486111111111},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI16-DG16))","v":1.1069180107526879},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ16-DH16))","v":1.1759731182795696},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK16-DI16))","v":0.99981249999999866},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL16-DJ16))","v":0.81097983870967916},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM16-DK16))","v":0.88626907073509109},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN16-DL16))","v":2.4712715053763437},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO16-DM16))","v":3.5803897849462354},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP16-DN16))","v":1.7372142857142867},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ16-DO16))","v":2.7880403768506046},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR16-DP16))","v":1.8197916666666685},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS16-DQ16))","v":0.57150134408602105},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT16-DR16))","v":1.3226486111111111},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU16-DS16))","v":1.1069180107526879},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV16-DT16))","v":1.1759717741935485},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B16,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW16-DU16))","v":0.99981250000000044},101073.43740117518,482358.12644697947,394814.78230101493,{"$f":"+HN16-'Revenue Requirement'!K15","v":0}]
[null,10061,"Blaine, City of",0,0,{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD17)))","v":12.041},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE17)))","v":14.25},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF17)))","v":14.631},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG17)))","v":15.545999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH17)))","v":13.715},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI17)))","v":13.254},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ17)))","v":12.167},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK17)))","v":10.667999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL17)))","v":10.882999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM17)))","v":11.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN17)))","v":11.057},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO17)))","v":10.851000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP17)))","v":11.128},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ17)))","v":13.348000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR17)))","v":13.717000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS17)))","v":14.566000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT17)))","v":13.737},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU17)))","v":12.269},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV17)))","v":11.18},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW17)))","v":9.6720000000000006},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX17)))","v":9.8819999999999997},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY17)))","v":10.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ17)))","v":10.051},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA17)))","v":9.8390000000000004},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.112853365384616},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5790775},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.284445},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.972197115384615},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.772475},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.903814903846154},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.097382211538463},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2517788461538455},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1532300000000006},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6908942307692296},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2928958333333327},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4497786458333337},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1712222222222213},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.648025000000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.347572500000002},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.979701923076922},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.178325520833333},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.905987980769229},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0989086538461539},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.247490384615384},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1437000000000008},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6820288461538446},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2841923076923063},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4231274999999997},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1546189024390241},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4472990654205606},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.125270348837208},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728362804878047},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.885398648648648},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2455963302752284},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3885822368421046},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.511176829268293},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5168593750000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8918749999999998},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4563557692307683},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6129732142857138},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1033493589743602},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.493423676012462},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1676366279069761},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7250548780487804},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2326631944444451},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.239076452599388},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3805427631578961},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4973475609756104},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4992031249999993},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8744420731707319},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5180091463414636},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5061718749999997},{"$f":"IF($D17=1,\"\",(AD17*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB17*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2495456989247309},{"$f":"IF($D17=1,\"\",(AE17*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC17*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629977808599168},{"$f":"IF($D17=1,\"\",(AF17*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD17*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.28611693548387},{"$f":"IF($D17=1,\"\",(AG17*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE17*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.982979838709676},{"$f":"IF($D17=1,\"\",(AH17*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF17*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.96992528735632},{"$f":"IF($D17=1,\"\",(AI17*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG17*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.174020188425303},{"$f":"IF($D17=1,\"\",(AJ17*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH17*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3758888888888894},{"$f":"IF($D17=1,\"\",(AK17*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI17*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4844166666666663},{"$f":"IF($D17=1,\"\",(AL17*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ17*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4259541666666671},{"$f":"IF($D17=1,\"\",(AM17*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK17*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8977782258064497},{"$f":"IF($D17=1,\"\",(AN17*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL17*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5227338709677412},{"$f":"IF($D17=1,\"\",(AO17*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM17*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5926027777777776},{"$f":"IF($D17=1,\"\",(AP17*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN17*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3040497311827952},{"$f":"IF($D17=1,\"\",(AQ17*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO17*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6887642163661578},{"$f":"IF($D17=1,\"\",(AR17*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP17*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.339645161290322},{"$f":"IF($D17=1,\"\",(AS17*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ17*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.985717741935483},{"$f":"IF($D17=1,\"\",(AT17*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR17*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344470238095239},{"$f":"IF($D17=1,\"\",(AU17*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS17*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1723674293405111},{"$f":"IF($D17=1,\"\",(AV17*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT17*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3733763888888895},{"$f":"IF($D17=1,\"\",(AW17*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU17*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.475922043010752},{"$f":"IF($D17=1,\"\",(AX17*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV17*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4128125000000002},{"$f":"IF($D17=1,\"\",(AY17*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW17*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8851357526881714},{"$f":"IF($D17=1,\"\",(AZ17*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX17*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5055524193548377},{"$f":"IF($D17=1,\"\",(BA17*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY17*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5711472222222218},1.29,1.758,1.1040000000000001,1.2050000000000001,1.3859999999999999,1.0169999999999999,1.1950000000000001,0.59599999999999997,0.44900000000000001,0.498,0.19600000000000001,0.309,1.29,1.758,1.1040000000000001,1.2050000000000001,1.3859999999999999,1.0169999999999999,1.1950000000000001,0.59599999999999997,0.44900000000000001,0.498,0.19600000000000001,0.309,{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD17,0))","v":1.9281466346153842},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE17,0))","v":2.6709224999999996},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF17,0))","v":2.3465550000000004},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG17,0))","v":2.5738028846153842},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH17,0))","v":1.9425249999999998},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI17,0))","v":2.3501850961538455},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ17,0))","v":2.069617788461537},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK17,0))","v":1.4162211538461538},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL17,0))","v":1.7297699999999985},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM17,0))","v":1.6801057692307708},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN17,0))","v":1.7641041666666677},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO17,0))","v":1.4012213541666672},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP17,0))","v":1.9567777777777788},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ17,0))","v":2.6999750000000002},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR17,0))","v":2.3694274999999987},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS17,0))","v":2.5862980769230788},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT17,0))","v":2.5586744791666671},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU17,0))","v":2.3630120192307711},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV17,0))","v":2.0810913461538458},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW17,0))","v":1.4245096153846166},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX17,0))","v":1.7382999999999988},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY17,0))","v":1.6889711538461558},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ17,0))","v":1.7668076923076939},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA17,0))","v":1.4158725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD17-CX17))","v":0.63814663461538412},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE17-CY17))","v":0.91292249999999964},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF17-CZ17))","v":1.2425550000000003},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG17-DA17))","v":1.3688028846153841},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH17-DB17))","v":0.55652499999999994},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI17-DC17))","v":1.3331850961538456},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ17-DD17))","v":0.87461778846153693},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK17-DE17))","v":0.82022115384615379},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL17-DF17))","v":1.2807699999999984},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM17-DG17))","v":1.1821057692307708},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN17-DH17))","v":1.5681041666666677},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO17-DI17))","v":1.0922213541666672},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP17-DJ17))","v":0.6667777777777788},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ17-DK17))","v":0.94197500000000023},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR17-DL17))","v":1.2654274999999986},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS17-DM17))","v":1.3812980769230787},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT17-DN17))","v":1.1726744791666672},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU17-DO17))","v":1.3460120192307712},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV17-DP17))","v":0.88609134615384577},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW17-DQ17))","v":0.82850961538461665},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX17-DR17))","v":1.2892999999999988},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY17-DS17))","v":1.1909711538461558},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ17-DT17))","v":1.5708076923076939},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA17-DU17))","v":1.1068725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ17))","v":2.7914543010752695},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA17))","v":3.6200221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB17))","v":3.3448830645161305},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC17))","v":3.5630201612903232},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD17))","v":2.7450747126436799},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE17))","v":3.079979811574697},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF17))","v":2.7911111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG17))","v":2.183583333333333},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH17))","v":2.457045833333332},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI17))","v":2.4732217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ17))","v":2.5342661290322592},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK17))","v":2.2583972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL17))","v":2.8239502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM17))","v":3.6592357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN17))","v":3.3773548387096781},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO17))","v":3.5802822580645177},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP17))","v":3.3925297619047612},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ17))","v":3.096632570659489},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR17))","v":2.8066236111111103},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS17))","v":2.1960779569892486},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT17))","v":2.4691874999999994},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU17))","v":2.4858642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV17))","v":2.5454475806451624},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW17))","v":2.2678527777777786},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ17-CX17))","v":1.5014543010752694},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA17-CY17))","v":1.8620221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB17-CZ17))","v":2.2408830645161304},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC17-DA17))","v":2.3580201612903231},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD17-DB17))","v":1.35907471264368},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE17-DC17))","v":2.0629798115746971},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF17-DD17))","v":1.5961111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG17-DE17))","v":1.5875833333333329},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH17-DF17))","v":2.0080458333333322},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI17-DG17))","v":1.9752217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ17-DH17))","v":2.3382661290322591},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK17-DI17))","v":1.9493972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL17-DJ17))","v":1.5339502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM17-DK17))","v":1.9012357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN17-DL17))","v":2.273354838709678},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO17-DM17))","v":2.3752822580645176},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP17-DN17))","v":2.0065297619047611},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ17-DO17))","v":2.0796325706594891},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR17-DP17))","v":1.6116236111111102},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS17-DQ17))","v":1.6000779569892485},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT17-DR17))","v":2.0201874999999996},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU17-DS17))","v":1.9878642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV17-DT17))","v":2.3494475806451622},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B17,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW17-DU17))","v":1.9588527777777787},131119.61873538999,330642.41480925074,233014.29873538998,{"$f":"+HN17-'Revenue Requirement'!K16","v":0}]
[null,10062,"Bonners Ferry, City of",0,0,{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD18)))","v":8.9514615384615368},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE18)))","v":10.603999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF18)))","v":13.4405},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG18)))","v":12.849846153846155},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH18)))","v":11.834499999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI18)))","v":9.6780576923076929},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ18)))","v":7.8480769230769232},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK18)))","v":5.3821730769230767},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL18)))","v":4.6124999999999989},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM18)))","v":6.5644807692307703},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN18)))","v":8.4917777777777772},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO18)))","v":7.9219374999999994},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP18)))","v":8.9733518518518522},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ18)))","v":10.611000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR18)))","v":13.4255},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS18)))","v":12.847846153846154},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT18)))","v":12.054354166666666},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU18)))","v":9.697057692307693},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV18)))","v":7.8730769230769235},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW18)))","v":5.4131730769230773},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX18)))","v":4.6425000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY18)))","v":6.5964807692307685},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ18)))","v":8.5238461538461543},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA18)))","v":7.9509999999999996},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9924471153846159},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6817349999999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.4019075},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.371262019230768},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2770874999999986},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8086538461538453},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2350408653846152},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2194375000000002},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8326449999999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0943894230769224},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0375694444444443},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9288932291666674},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6418148148148148},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6952550000000004},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.391452499999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.365608173076925},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3615598958333326},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8241682692307686},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2576826923076929},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2488990384615382},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8726925000000008},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1270384615384614},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4203774038461541},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6176849999999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7407225609756094},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1234922118380064},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.963447674418604},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8105762195121953},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8334189189189187},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7477706422018358},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9309999999999996},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.16103658536585416},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.43643750000000026},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3797682926829264},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1875160256410262},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7959345238095237},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0886858974358979},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1141713395638622},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9335726744186053},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7892743902439028},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.756201388888889},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7363822629969423},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9286447368421054},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.16339939024390182},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.44115937500000013},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3769268292682928},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8814573170731705},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B18,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B18,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0695687499999997},{"$f":"IF($D18=1,\"\",(AD18*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB18*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5588911290322587},{"$f":"IF($D18=1,\"\",(AE18*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC18*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5427669902912626},{"$f":"IF($D18=1,\"\",(AF18*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD18*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8120819892473126},{"$f":"IF($D18=1,\"\",(AG18*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE18*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2423575268817206},{"$f":"IF($D18=1,\"\",(AH18*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF18*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2378261494252882},{"$f":"IF($D18=1,\"\",(AI18*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG18*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.461535666218035},{"$f":"IF($D18=1,\"\",(AJ18*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH18*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2622236111111107},{"$f":"IF($D18=1,\"\",(AK18*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI18*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.1699811827956987},{"$f":"IF($D18=1,\"\",(AL18*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ18*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3797194444444443},{"$f":"IF($D18=1,\"\",(AM18*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK18*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8976209677419349},{"$f":"IF($D18=1,\"\",(AN18*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL18*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8423857526881724},{"$f":"IF($D18=1,\"\",(AO18*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM18*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4668458333333332},{"$f":"IF($D18=1,\"\",(AP18*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN18*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5711478494623661},{"$f":"IF($D18=1,\"\",(AQ18*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO18*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5461178918169214},{"$f":"IF($D18=1,\"\",(AR18*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP18*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7926478494623659},{"$f":"IF($D18=1,\"\",(AS18*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ18*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2298051075268823},{"$f":"IF($D18=1,\"\",(AT18*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR18*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2449776785714288},{"$f":"IF($D18=1,\"\",(AU18*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS18*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4652099596231496},{"$f":"IF($D18=1,\"\",(AV18*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT18*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2743111111111114},{"$f":"IF($D18=1,\"\",(AW18*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU18*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.1854126344086022},{"$f":"IF($D18=1,\"\",(AX18*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV18*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3998694444444446},{"$f":"IF($D18=1,\"\",(AY18*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW18*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9146236559139784},{"$f":"IF($D18=1,\"\",(AZ18*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX18*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8602083333333335},{"$f":"IF($D18=1,\"\",(BA18*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY18*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4851888888888896},2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999,2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999,{"$f":"IF($D18=1,\"\",MAX(F18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD18,0))","v":1.9590144230769209},{"$f":"IF($D18=1,\"\",MAX(G18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE18,0))","v":2.9222649999999994},{"$f":"IF($D18=1,\"\",MAX(H18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF18,0))","v":3.0385925},{"$f":"IF($D18=1,\"\",MAX(I18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG18,0))","v":2.478584134615387},{"$f":"IF($D18=1,\"\",MAX(J18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH18,0))","v":2.5574124999999999},{"$f":"IF($D18=1,\"\",MAX(K18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI18,0))","v":1.8694038461538476},{"$f":"IF($D18=1,\"\",MAX(L18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ18,0))","v":2.613036057692308},{"$f":"IF($D18=1,\"\",MAX(M18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK18,0))","v":3.1627355769230765},{"$f":"IF($D18=1,\"\",MAX(N18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL18,0))","v":1.7798549999999991},{"$f":"IF($D18=1,\"\",MAX(O18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM18,0))","v":2.4700913461538478},{"$f":"IF($D18=1,\"\",MAX(P18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN18,0))","v":2.4542083333333329},{"$f":"IF($D18=1,\"\",MAX(Q18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO18,0))","v":1.993044270833332},{"$f":"IF($D18=1,\"\",MAX(R18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP18,0))","v":2.3315370370370374},{"$f":"IF($D18=1,\"\",MAX(S18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ18,0))","v":2.9157450000000003},{"$f":"IF($D18=1,\"\",MAX(T18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR18,0))","v":3.0340475000000016},{"$f":"IF($D18=1,\"\",MAX(U18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS18,0))","v":2.482237980769229},{"$f":"IF($D18=1,\"\",MAX(V18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT18,0))","v":2.6927942708333337},{"$f":"IF($D18=1,\"\",MAX(W18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU18,0))","v":1.8728894230769244},{"$f":"IF($D18=1,\"\",MAX(X18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV18,0))","v":2.6153942307692306},{"$f":"IF($D18=1,\"\",MAX(Y18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW18,0))","v":3.1642740384615391},{"$f":"IF($D18=1,\"\",MAX(Z18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX18,0))","v":1.7698074999999993},{"$f":"IF($D18=1,\"\",MAX(AA18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY18,0))","v":2.4694423076923071},{"$f":"IF($D18=1,\"\",MAX(AB18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ18,0))","v":2.1034687500000002},{"$f":"IF($D18=1,\"\",MAX(AC18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA18,0))","v":2.3333149999999998},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD18-CX18))","v":0},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE18-CY18))","v":1.0092649999999994},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF18-CZ18))","v":1.4715925000000001},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG18-DA18))","v":0.62058413461538686},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH18-DB18))","v":0.87941249999999993},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI18-DC18))","v":0.11740384615384758},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ18-DD18))","v":0.93203605769230791},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK18-DE18))","v":1.1887355769230765},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL18-DF18))","v":0.10885499999999904},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM18-DG18))","v":1.0310913461538478},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN18-DH18))","v":0.93620833333333286},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO18-DI18))","v":0.32104427083333209},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP18-DJ18))","v":0.25353703703703756},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ18-DK18))","v":1.0027450000000002},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR18-DL18))","v":1.4670475000000016},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS18-DM18))","v":0.62423798076922887},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT18-DN18))","v":1.0147942708333337},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU18-DO18))","v":0.12088942307692441},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV18-DP18))","v":0.93439423076923056},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW18-DQ18))","v":1.1902740384615391},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX18-DR18))","v":9.8807499999999271E-2},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY18-DS18))","v":1.030442307692307},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ18-DT18))","v":0.5854687500000002},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA18-DU18))","v":0.66131499999999988},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ18))","v":3.3925704094292781},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA18))","v":4.0612330097087366},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB18))","v":4.6284180107526876},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC18))","v":3.6074886269644342},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD18))","v":3.5966738505747102},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE18))","v":3.2165220260896579},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF18))","v":3.5858533119658125},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG18))","v":4.2121918941273782},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH18))","v":3.2327805555555544},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI18))","v":3.6668598014888354},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ18))","v":3.6493920250896048},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK18))","v":3.4550916666666662},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL18))","v":3.4022040023894862},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM18))","v":4.0648821081830793},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN18))","v":4.6328521505376337},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO18))","v":3.6180410463192718},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP18))","v":3.8093764880952374},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ18))","v":3.2318477326845434},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR18))","v":3.5987658119658121},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS18))","v":4.2277604425144748},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT18))","v":3.2426305555555555},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU18))","v":3.6818571133167901},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV18))","v":3.6636378205128208},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW18))","v":3.4658111111111101},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ18-CX18))","v":1.3145704094292783},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA18-CY18))","v":2.1482330097087363},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB18-CZ18))","v":3.0614180107526874},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC18-DA18))","v":1.7494886269644341},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD18-DB18))","v":1.9186738505747103},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE18-DC18))","v":1.4645220260896579},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF18-DD18))","v":1.9048533119658124},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG18-DE18))","v":2.238191894127378},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH18-DF18))","v":1.5617805555555544},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI18-DG18))","v":2.2278598014888353},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ18-DH18))","v":2.131392025089605},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK18-DI18))","v":1.7830916666666663},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL18-DJ18))","v":1.3242040023894863},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM18-DK18))","v":2.151882108183079},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN18-DL18))","v":3.0658521505376335},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO18-DM18))","v":1.7600410463192717},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP18-DN18))","v":2.1313764880952375},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ18-DO18))","v":1.4798477326845434},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR18-DP18))","v":1.9177658119658121},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS18-DQ18))","v":2.2537604425144746},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT18-DR18))","v":1.5716305555555554},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU18-DS18))","v":2.2428571133167901},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV18-DT18))","v":2.145637820512821},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B18,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW18-DU18))","v":1.7938111111111101},87571.188198415286,427465.96946087619,282073.9379820691,{"$f":"+HN18-'Revenue Requirement'!K17","v":0}]
[null,10064,"Burley, City of",0,0,{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD19)))","v":18.942999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE19)))","v":19.323999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF19)))","v":23.515000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG19)))","v":23.311999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH19)))","v":21.846999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI19)))","v":20.521999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ19)))","v":18.812999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK19)))","v":16.565999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL19)))","v":21.154999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM19)))","v":22.434999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN19)))","v":22.241999999999997},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO19)))","v":18.087999999999997},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP19)))","v":19.076000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ19)))","v":19.488},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR19)))","v":23.816000000000003},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS19)))","v":23.696999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT19)))","v":22.263000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU19)))","v":21},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV19)))","v":19.263999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW19)))","v":17.118000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX19)))","v":21.778000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY19)))","v":22.94},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ19)))","v":22.845000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA19)))","v":18.652000000000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.257646634615384},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.292125},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.374447500000002},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.045610576923075},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.475094999999996},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.536894230769231},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.352877403846152},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.444543269230767},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.515104999999998},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.527437499999998},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.00283796296296},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.0187734375},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.033923611111113},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.281134999999999},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.502312500000002},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.109149038461542},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.638893229166669},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.61599278846154},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.477201923076922},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.616031250000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.607505000000002},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.679391826923077},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.285463942307693},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.959825},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.477499999999999},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.952956386292836},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.377761627906976},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.788451219512195},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.169817567567566},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.118201834862386},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.776282894736841},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9030213414634147},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6655906249999983},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.319125},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.921253205128204},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4934642857142855},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.304881410256412},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.789887850467291},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.263043604651163},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.797987804878048},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.171000000000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.985516819571865},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.707796052631579},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9464786585365843},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4257093750000003},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.220509146341463},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.780121951219513},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B19,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B19,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3709000000000007},{"$f":"IF($D19=1,\"\",(AD19*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB19*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.591130376344084},{"$f":"IF($D19=1,\"\",(AE19*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC19*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.805477115117892},{"$f":"IF($D19=1,\"\",(AF19*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD19*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526517473118279},{"$f":"IF($D19=1,\"\",(AG19*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE19*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.609658602150535},{"$f":"IF($D19=1,\"\",(AH19*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF19*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.069402298850573},{"$f":"IF($D19=1,\"\",(AI19*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG19*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.032301480484522},{"$f":"IF($D19=1,\"\",(AJ19*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH19*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.842759722222223},{"$f":"IF($D19=1,\"\",(AK19*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI19*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.883227150537634},{"$f":"IF($D19=1,\"\",(AL19*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ19*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.359765277777777},{"$f":"IF($D19=1,\"\",(AM19*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK19*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.231299731182794},{"$f":"IF($D19=1,\"\",(AN19*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL19*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.871850806451612},{"$f":"IF($D19=1,\"\",(AO19*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM19*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.906962499999999},{"$f":"IF($D19=1,\"\",(AP19*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN19*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.470131720430111},{"$f":"IF($D19=1,\"\",(AQ19*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO19*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.726779472954229},{"$f":"IF($D19=1,\"\",(AR19*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP19*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.542220430107527},{"$f":"IF($D19=1,\"\",(AS19*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ19*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.649389784946237},{"$f":"IF($D19=1,\"\",(AT19*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR19*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.152653273809527},{"$f":"IF($D19=1,\"\",(AU19*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS19*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.018192462987887},{"$f":"IF($D19=1,\"\",(AV19*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT19*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.885674999999999},{"$f":"IF($D19=1,\"\",(AW19*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU19*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.998271505376344},{"$f":"IF($D19=1,\"\",(AX19*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV19*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.304484722222222},{"$f":"IF($D19=1,\"\",(AY19*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW19*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.272787634408601},{"$f":"IF($D19=1,\"\",(AZ19*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX19*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.858377688172045},{"$f":"IF($D19=1,\"\",(BA19*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY19*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.920302777777778},1.9650000000000001,3.2909999999999999,2.1709999999999998,1.5620000000000001,3.0459999999999998,2.2890000000000001,2.3759999999999999,1.798,2.89,2.3479999999999999,2.7930000000000001,2.0609999999999999,1.9650000000000001,3.2909999999999999,2.1709999999999998,1.5620000000000001,3.0459999999999998,2.2890000000000001,2.3759999999999999,1.798,2.89,2.3479999999999999,2.7930000000000001,2.0609999999999999,{"$f":"IF($D19=1,\"\",MAX(F19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD19,0))","v":4.6853533653846142},{"$f":"IF($D19=1,\"\",MAX(G19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE19,0))","v":4.0318749999999977},{"$f":"IF($D19=1,\"\",MAX(H19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF19,0))","v":4.1405524999999983},{"$f":"IF($D19=1,\"\",MAX(I19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG19,0))","v":4.266389423076923},{"$f":"IF($D19=1,\"\",MAX(J19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH19,0))","v":4.3719050000000017},{"$f":"IF($D19=1,\"\",MAX(K19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI19,0))","v":4.985105769230767},{"$f":"IF($D19=1,\"\",MAX(L19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ19,0))","v":4.4601225961538464},{"$f":"IF($D19=1,\"\",MAX(M19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK19,0))","v":3.121456730769232},{"$f":"IF($D19=1,\"\",MAX(N19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL19,0))","v":6.6398949999999992},{"$f":"IF($D19=1,\"\",MAX(O19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM19,0))","v":5.9075625000000009},{"$f":"IF($D19=1,\"\",MAX(P19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN19,0))","v":6.2391620370370369},{"$f":"IF($D19=1,\"\",MAX(Q19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO19,0))","v":4.0692265624999973},{"$f":"IF($D19=1,\"\",MAX(R19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP19,0))","v":5.0420763888888871},{"$f":"IF($D19=1,\"\",MAX(S19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ19,0))","v":4.2068650000000005},{"$f":"IF($D19=1,\"\",MAX(T19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR19,0))","v":4.3136875000000003},{"$f":"IF($D19=1,\"\",MAX(U19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS19,0))","v":4.5878509615384573},{"$f":"IF($D19=1,\"\",MAX(V19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT19,0))","v":4.6241067708333325},{"$f":"IF($D19=1,\"\",MAX(W19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU19,0))","v":5.3840072115384601},{"$f":"IF($D19=1,\"\",MAX(X19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV19,0))","v":4.7867980769230769},{"$f":"IF($D19=1,\"\",MAX(Y19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW19,0))","v":3.5019687500000014},{"$f":"IF($D19=1,\"\",MAX(Z19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX19,0))","v":7.1704950000000007},{"$f":"IF($D19=1,\"\",MAX(AA19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY19,0))","v":6.2606081730769247},{"$f":"IF($D19=1,\"\",MAX(AB19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ19,0))","v":6.5595360576923092},{"$f":"IF($D19=1,\"\",MAX(AC19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA19,0))","v":4.6921750000000007},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD19-CX19))","v":2.7203533653846144},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE19-CY19))","v":0.74087499999999773},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF19-CZ19))","v":1.9695524999999985},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG19-DA19))","v":2.7043894230769228},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH19-DB19))","v":1.3259050000000019},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI19-DC19))","v":2.6961057692307668},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ19-DD19))","v":2.0841225961538465},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK19-DE19))","v":1.323456730769232},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL19-DF19))","v":3.7498949999999991},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM19-DG19))","v":3.5595625000000011},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN19-DH19))","v":3.4461620370370367},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO19-DI19))","v":2.0082265624999973},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP19-DJ19))","v":3.0770763888888872},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ19-DK19))","v":0.9158650000000006},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR19-DL19))","v":2.1426875000000005},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS19-DM19))","v":3.025850961538457},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT19-DN19))","v":1.5781067708333327},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU19-DO19))","v":3.0950072115384599},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV19-DP19))","v":2.410798076923077},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW19-DQ19))","v":1.7039687500000014},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX19-DR19))","v":4.2804950000000002},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY19-DS19))","v":3.9126081730769249},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ19-DT19))","v":3.766536057692309},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA19-DU19))","v":2.6311750000000007},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ19))","v":6.3518696236559133},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA19))","v":5.5185228848821062},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB19))","v":5.9884825268817217},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC19))","v":5.7023413978494624},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD19))","v":5.7775977011494248},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE19))","v":6.4896985195154766},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF19))","v":5.9702402777777763},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG19))","v":4.6827728494623653},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH19))","v":8.7952347222222205},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI19))","v":8.2037002688172045},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ19))","v":8.3701491935483858},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK19))","v":6.1810374999999986},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL19))","v":6.60586827956989},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM19))","v":5.7612205270457704},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN19))","v":6.2737795698924756},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO19))","v":6.0476102150537621},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP19))","v":6.1103467261904747},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ19))","v":6.9818075370121129},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR19))","v":6.3783250000000002},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS19))","v":5.1197284946236579},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT19))","v":9.4735152777777802},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU19))","v":8.6672123655914},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV19))","v":8.9866223118279578},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW19))","v":6.7316972222222233},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ19-CX19))","v":4.3868696236559135},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA19-CY19))","v":2.2275228848821063},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB19-CZ19))","v":3.8174825268817218},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC19-DA19))","v":4.1403413978494621},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD19-DB19))","v":2.731597701149425},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE19-DC19))","v":4.2006985195154769},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF19-DD19))","v":3.5942402777777764},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG19-DE19))","v":2.8847728494623652},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH19-DF19))","v":5.9052347222222199},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI19-DG19))","v":5.8557002688172046},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ19-DH19))","v":5.5771491935483857},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK19-DI19))","v":4.1200374999999987},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL19-DJ19))","v":4.6408682795698901},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM19-DK19))","v":2.4702205270457704},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN19-DL19))","v":4.1027795698924763},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO19-DM19))","v":4.4856102150537618},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP19-DN19))","v":3.0643467261904749},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ19-DO19))","v":4.6928075370121132},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR19-DP19))","v":4.0023250000000008},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS19-DQ19))","v":3.3217284946236578},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT19-DR19))","v":6.5835152777777797},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU19-DS19))","v":6.3192123655914001},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV19-DT19))","v":6.1936223118279576},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B19,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW19-DU19))","v":4.6706972222222234},296096.95648261212,779843.88331364805,568892.77648261213,{"$f":"+HN19-'Revenue Requirement'!K18","v":0}]
[null,10065,"Cascade Locks, City of",0,0,{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD20)))","v":3.2090000000000005},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE20)))","v":4.1059999999999999},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF20)))","v":5.5030000000000001},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG20)))","v":4.9160000000000004},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH20)))","v":5.57},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI20)))","v":4.133},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ20)))","v":3.984},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK20)))","v":2.87},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL20)))","v":2.9320000000000004},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM20)))","v":2.95},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN20)))","v":2.8209999999999997},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO20)))","v":2.7220000000000004},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP20)))","v":3.5369999999999999},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ20)))","v":4.444},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR20)))","v":5.8730000000000002},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS20)))","v":5.2679999999999998},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT20)))","v":5.9200000000000008},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU20)))","v":4.4770000000000003},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV20)))","v":4.3460000000000001},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW20)))","v":3.173},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX20)))","v":3.069},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY20)))","v":3.0869999999999997},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ20)))","v":2.9589999999999996},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA20)))","v":2.8559999999999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3536778846153847},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9974850000000002},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9983574999999996},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5685504807692316},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6864750000000002},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4494807692307692},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7177548076923079},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2499495192307695},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2031175000000003},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3614663461538465},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0278356481481481},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0449192708333337},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5042847222222226},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4957825000000002},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3029074999999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8602427884615382},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9779609375000007},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7395552884615388},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9842043269230771},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4631899038461538},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3274575},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4883701923076917},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1490096153846152},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1791574999999996},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6579237804878051},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3070031152647976},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.24280523255814},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8062164634146338},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0004256756756758},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.948452599388379},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1648782894736844},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6774939024390243},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.658771875},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6460213414634148},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3649807692307694},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4002946428571432},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7305576923076922},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7378660436137072},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4886104651162788},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0635274390243907},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2596597222222221},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1944525993883794},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3951578947368417},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9122103658536587},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.776921875},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7687042682926832},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5100975609756098},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B20,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B20,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4824062499999997},{"$f":"IF($D20=1,\"\",(AD20*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB20*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0469475806451616},{"$f":"IF($D20=1,\"\",(AE20*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC20*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6900721220527046},{"$f":"IF($D20=1,\"\",(AF20*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD20*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6490161290322578},{"$f":"IF($D20=1,\"\",(AG20*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE20*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2324677419354839},{"$f":"IF($D20=1,\"\",(AH20*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF20*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3947068965517246},{"$f":"IF($D20=1,\"\",(AI20*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG20*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2289744279946162},{"$f":"IF($D20=1,\"\",(AJ20*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH20*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4843180555555557},{"$f":"IF($D20=1,\"\",(AK20*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI20*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.997576612903226},{"$f":"IF($D20=1,\"\",(AL20*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ20*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9611861111111113},{"$f":"IF($D20=1,\"\",(AM20*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK20*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.046055107526882},{"$f":"IF($D20=1,\"\",(AN20*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL20*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7498642473118278},{"$f":"IF($D20=1,\"\",(AO20*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM20*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7440944444444448},{"$f":"IF($D20=1,\"\",(AP20*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN20*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1798185483870971},{"$f":"IF($D20=1,\"\",(AQ20*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO20*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1583467406380028},{"$f":"IF($D20=1,\"\",(AR20*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP20*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.926404569892473},{"$f":"IF($D20=1,\"\",(AS20*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ20*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5090026881720435},{"$f":"IF($D20=1,\"\",(AT20*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR20*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6701175595238102},{"$f":"IF($D20=1,\"\",(AU20*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS20*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4996514131897714},{"$f":"IF($D20=1,\"\",(AV20*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT20*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7354958333333332},{"$f":"IF($D20=1,\"\",(AW20*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU20*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2202849462365588},{"$f":"IF($D20=1,\"\",(AX20*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV20*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0827749999999998},{"$f":"IF($D20=1,\"\",(AY20*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW20*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1710981182795699},{"$f":"IF($D20=1,\"\",(AZ20*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX20*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8673387096774192},{"$f":"IF($D20=1,\"\",(BA20*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY20*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8694902777777775},0.443,0.64,0.44600000000000001,0.63900000000000001,0.60599999999999998,0.46300000000000002,0.39500000000000002,0.26700000000000002,0.16200000000000001,0.32300000000000001,0.19400000000000001,0.129,0.443,0.64,0.44600000000000001,0.63900000000000001,0.60599999999999998,0.46300000000000002,0.39500000000000002,0.26700000000000002,0.16200000000000001,0.32300000000000001,0.19400000000000001,0.129,{"$f":"IF($D20=1,\"\",MAX(F20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD20,0))","v":0.85532211538461578},{"$f":"IF($D20=1,\"\",MAX(G20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE20,0))","v":1.1085149999999997},{"$f":"IF($D20=1,\"\",MAX(H20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF20,0))","v":1.5046425000000005},{"$f":"IF($D20=1,\"\",MAX(I20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG20,0))","v":1.3474495192307687},{"$f":"IF($D20=1,\"\",MAX(J20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH20,0))","v":1.8835250000000001},{"$f":"IF($D20=1,\"\",MAX(K20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI20,0))","v":0.68351923076923082},{"$f":"IF($D20=1,\"\",MAX(L20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ20,0))","v":1.2662451923076921},{"$f":"IF($D20=1,\"\",MAX(M20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK20,0))","v":0.62005048076923064},{"$f":"IF($D20=1,\"\",MAX(N20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL20,0))","v":0.7288825000000001},{"$f":"IF($D20=1,\"\",MAX(O20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM20,0))","v":0.58853365384615364},{"$f":"IF($D20=1,\"\",MAX(P20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN20,0))","v":0.79316435185185163},{"$f":"IF($D20=1,\"\",MAX(Q20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO20,0))","v":0.67708072916666673},{"$f":"IF($D20=1,\"\",MAX(R20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP20,0))","v":1.0327152777777773},{"$f":"IF($D20=1,\"\",MAX(S20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ20,0))","v":0.94821749999999971},{"$f":"IF($D20=1,\"\",MAX(T20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR20,0))","v":1.5700925000000003},{"$f":"IF($D20=1,\"\",MAX(U20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS20,0))","v":1.4077572115384616},{"$f":"IF($D20=1,\"\",MAX(V20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT20,0))","v":1.9420390625000001},{"$f":"IF($D20=1,\"\",MAX(W20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU20,0))","v":0.73744471153846147},{"$f":"IF($D20=1,\"\",MAX(X20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV20,0))","v":1.361795673076923},{"$f":"IF($D20=1,\"\",MAX(Y20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW20,0))","v":0.70981009615384627},{"$f":"IF($D20=1,\"\",MAX(Z20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX20,0))","v":0.74154249999999999},{"$f":"IF($D20=1,\"\",MAX(AA20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY20,0))","v":0.598629807692308},{"$f":"IF($D20=1,\"\",MAX(AB20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ20,0))","v":0.80999038461538442},{"$f":"IF($D20=1,\"\",MAX(AC20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA20,0))","v":0.67684250000000024},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD20-CX20))","v":0.41232211538461577},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE20-CY20))","v":0.46851499999999968},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF20-CZ20))","v":1.0586425000000006},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG20-DA20))","v":0.70844951923076871},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH20-DB20))","v":1.2775250000000002},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI20-DC20))","v":0.2205192307692308},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ20-DD20))","v":0.87124519230769204},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK20-DE20))","v":0.35305048076923062},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL20-DF20))","v":0.56688250000000007},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM20-DG20))","v":0.26553365384615363},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN20-DH20))","v":0.59916435185185168},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO20-DI20))","v":0.54808072916666672},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP20-DJ20))","v":0.58971527777777721},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ20-DK20))","v":0.3082174999999997},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR20-DL20))","v":1.1240925000000004},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS20-DM20))","v":0.76875721153846155},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT20-DN20))","v":1.3360390625000003},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU20-DO20))","v":0.27444471153846145},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV20-DP20))","v":0.96679567307692293},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW20-DQ20))","v":0.44281009615384626},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX20-DR20))","v":0.57954249999999996},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY20-DS20))","v":0.27562980769230799},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ20-DT20))","v":0.61599038461538447},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA20-DU20))","v":0.54784250000000023},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ20))","v":1.1620524193548389},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA20))","v":1.4159278779472952},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB20))","v":1.8539838709677423},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC20))","v":1.6835322580645165},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD20))","v":2.1752931034482756},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE20))","v":0.9040255720053838},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF20))","v":1.4996819444444442},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG20))","v":0.87242338709677414},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH20))","v":0.97081388888888909},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI20))","v":0.90394489247311816},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ20))","v":1.071135752688172},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK20))","v":0.97790555555555558},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL20))","v":1.3571814516129028},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM20))","v":1.2856532593619971},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN20))","v":1.9465954301075272},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO20))","v":1.7589973118279563},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP20))","v":2.2498824404761906},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ20))","v":0.97734858681022896},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR20))","v":1.6105041666666668},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS20))","v":0.95271505376344123},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT20))","v":0.98622500000000013},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU20))","v":0.91590188172042986},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV20))","v":1.0916612903225804},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW20))","v":0.98650972222222233},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ20-CX20))","v":0.71905241935483888},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA20-CY20))","v":0.77592787794729523},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB20-CZ20))","v":1.4079838709677424},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC20-DA20))","v":1.0445322580645164},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD20-DB20))","v":1.5692931034482758},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE20-DC20))","v":0.44102557200538378},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF20-DD20))","v":1.1046819444444442},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG20-DE20))","v":0.60542338709677412},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH20-DF20))","v":0.80881388888888905},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI20-DG20))","v":0.5809448924731182},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ20-DH20))","v":0.87713575268817201},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK20-DI20))","v":0.84890555555555558},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL20-DJ20))","v":0.91418145161290276},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM20-DK20))","v":0.64565325936199713},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN20-DL20))","v":1.5005954301075273},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO20-DM20))","v":1.1199973118279563},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP20-DN20))","v":1.6438824404761907},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ20-DO20))","v":0.51434858681022888},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR20-DP20))","v":1.2155041666666668},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS20-DQ20))","v":0.68571505376344122},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT20-DR20))","v":0.8242250000000001},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU20-DS20))","v":0.5929018817204299},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV20-DT20))","v":0.89766129032258046},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B20,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW20-DU20))","v":0.85750972222222233},74946.61995080128,154946.97471625716,120185.27995080128,{"$f":"+HN20-'Revenue Requirement'!K19","v":0}]
[null,10066,"Centralia, City of",0,0,{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD21)))","v":36.621057692307694},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE21)))","v":45.953499999999998},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF21)))","v":53.332999999999998},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG21)))","v":56.24957692307693},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH21)))","v":52.023499999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI21)))","v":47.799057692307692},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ21)))","v":42.361057692307696},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK21)))","v":32.770480769230765},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL21)))","v":31.074000000000002},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM21)))","v":31.223500000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN21)))","v":31.178259259259256},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO21)))","v":28.7049375},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP21)))","v":37.797037037037036},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ21)))","v":46.827500000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR21)))","v":53.851999999999997},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS21)))","v":56.531576923076926},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT21)))","v":53.924770833333334},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU21)))","v":47.782057692307696},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV21)))","v":42.344057692307693},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW21)))","v":32.754480769230767},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX21)))","v":31.058000000000003},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY21)))","v":31.206499999999998},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ21)))","v":31.161615384615388},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA21)))","v":28.688000000000002},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.413838942307692},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.097635},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.868632500000004},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.822237980769231},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.351932500000004},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.117641826923077},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.100588942307692},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.903569711538463},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.859690000000001},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.424314903846152},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.498243055555555},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.135760416666667},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.203877314814818},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.759587499999999},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.308002500000001},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.032076923076929},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.342565104166667},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.10575},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.088204326923076},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.891262019230769},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.846970000000002},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.411887019230768},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.642540865384618},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.9579925},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.467954268292681},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.704663551401868},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.916165697674419},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.379567073170733},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.166013513513512},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.007461773700307},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.393631578947371},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.101981707317073},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.14526875},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.107704268292684},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.809766025641025},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.16627380952381},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.936698717948717},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.264205607476633},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.281927325581396},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.561759146341466},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.184961805555556},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.997819571865445},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.383944078947366},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.092893292682927},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.135806249999998},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.098719512195123},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.025826219512194},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B21,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B21,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.964603125},{"$f":"IF($D21=1,\"\",(AD21*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB21*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.91081451612903},{"$f":"IF($D21=1,\"\",(AE21*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC21*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.36095839112344},{"$f":"IF($D21=1,\"\",(AF21*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD21*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.729319892473121},{"$f":"IF($D21=1,\"\",(AG21*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE21*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.659340053763437},{"$f":"IF($D21=1,\"\",(AH21*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF21*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.870564655172416},{"$f":"IF($D21=1,\"\",(AI21*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG21*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.988397039030957},{"$f":"IF($D21=1,\"\",(AJ21*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH21*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.846540277777777},{"$f":"IF($D21=1,\"\",(AK21*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI21*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.464159946236556},{"$f":"IF($D21=1,\"\",(AL21*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ21*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.431058333333336},{"$f":"IF($D21=1,\"\",(AM21*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK21*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.757852150537634},{"$f":"IF($D21=1,\"\",(AN21*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL21*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.854688172043009},{"$f":"IF($D21=1,\"\",(AO21*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM21*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.416666666666668},{"$f":"IF($D21=1,\"\",(AP21*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN21*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.736995967741937},{"$f":"IF($D21=1,\"\",(AQ21*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO21*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.977316227461856},{"$f":"IF($D21=1,\"\",(AR21*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP21*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.134655913978499},{"$f":"IF($D21=1,\"\",(AS21*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ21*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.856990591397853},{"$f":"IF($D21=1,\"\",(AT21*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR21*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.846449404761906},{"$f":"IF($D21=1,\"\",(AU21*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS21*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.977495289367432},{"$f":"IF($D21=1,\"\",(AV21*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT21*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.83529444444444},{"$f":"IF($D21=1,\"\",(AW21*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU21*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.453271505376346},{"$f":"IF($D21=1,\"\",(AX21*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV21*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.419786111111112},{"$f":"IF($D21=1,\"\",(AY21*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW21*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.746942204301074},{"$f":"IF($D21=1,\"\",(AZ21*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX21*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.843774193548388},{"$f":"IF($D21=1,\"\",(BA21*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY21*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.405374999999999},13.391999999999999,11.925000000000001,7.4509999999999996,11.348000000000001,12.522,10.138,11.702999999999999,7.9989999999999997,4.0819999999999999,6.6139999999999999,4.0019999999999998,6.5759999999999996,13.391999999999999,11.925000000000001,7.4509999999999996,11.348000000000001,12.522,10.138,11.702999999999999,7.9989999999999997,4.0819999999999999,6.6139999999999999,4.0019999999999998,6.5759999999999996,{"$f":"IF($D21=1,\"\",MAX(F21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD21,0))","v":13.207218750000003},{"$f":"IF($D21=1,\"\",MAX(G21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE21,0))","v":14.855864999999998},{"$f":"IF($D21=1,\"\",MAX(H21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF21,0))","v":13.464367499999994},{"$f":"IF($D21=1,\"\",MAX(I21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG21,0))","v":14.427338942307699},{"$f":"IF($D21=1,\"\",MAX(J21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH21,0))","v":14.671567499999995},{"$f":"IF($D21=1,\"\",MAX(K21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI21,0))","v":15.681415865384615},{"$f":"IF($D21=1,\"\",MAX(L21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ21,0))","v":14.260468750000005},{"$f":"IF($D21=1,\"\",MAX(M21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK21,0))","v":8.8669110576923025},{"$f":"IF($D21=1,\"\",MAX(N21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL21,0))","v":8.2143100000000011},{"$f":"IF($D21=1,\"\",MAX(O21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM21,0))","v":8.7991850961538489},{"$f":"IF($D21=1,\"\",MAX(P21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN21,0))","v":9.6800162037037012},{"$f":"IF($D21=1,\"\",MAX(Q21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO21,0))","v":7.5691770833333329},{"$f":"IF($D21=1,\"\",MAX(R21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP21,0))","v":13.593159722222218},{"$f":"IF($D21=1,\"\",MAX(S21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ21,0))","v":15.067912500000002},{"$f":"IF($D21=1,\"\",MAX(T21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR21,0))","v":13.543997499999996},{"$f":"IF($D21=1,\"\",MAX(U21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS21,0))","v":14.499499999999998},{"$f":"IF($D21=1,\"\",MAX(V21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT21,0))","v":16.582205729166667},{"$f":"IF($D21=1,\"\",MAX(W21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU21,0))","v":15.676307692307695},{"$f":"IF($D21=1,\"\",MAX(X21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV21,0))","v":14.255853365384617},{"$f":"IF($D21=1,\"\",MAX(Y21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW21,0))","v":8.8632187499999979},{"$f":"IF($D21=1,\"\",MAX(Z21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX21,0))","v":8.2110300000000009},{"$f":"IF($D21=1,\"\",MAX(AA21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY21,0))","v":8.7946129807692301},{"$f":"IF($D21=1,\"\",MAX(AB21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ21,0))","v":9.5190745192307702},{"$f":"IF($D21=1,\"\",MAX(AC21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA21,0))","v":7.7300075000000028},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD21-CX21))","v":0},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE21-CY21))","v":2.9308649999999972},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF21-CZ21))","v":6.0133674999999949},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG21-DA21))","v":3.0793389423076984},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH21-DB21))","v":2.1495674999999945},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI21-DC21))","v":5.5434158653846151},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ21-DD21))","v":2.5574687500000053},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK21-DE21))","v":0.86791105769230281},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL21-DF21))","v":4.1323100000000013},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM21-DG21))","v":2.185185096153849},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN21-DH21))","v":5.6780162037037014},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO21-DI21))","v":0.99317708333333332},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP21-DJ21))","v":0.20115972222221856},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ21-DK21))","v":3.1429125000000013},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR21-DL21))","v":6.0929974999999965},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS21-DM21))","v":3.1514999999999969},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT21-DN21))","v":4.0602057291666664},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU21-DO21))","v":5.5383076923076953},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV21-DP21))","v":2.5528533653846175},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW21-DQ21))","v":0.86421874999999826},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX21-DR21))","v":4.1290300000000011},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY21-DS21))","v":2.1806129807692303},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ21-DT21))","v":5.5170745192307704},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA21-DU21))","v":1.1540075000000032},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ21))","v":16.710243176178665},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA21))","v":18.592541608876559},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB21))","v":17.603680107526877},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC21))","v":18.590236869313493},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD21))","v":18.152935344827583},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE21))","v":18.810660653276734},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF21))","v":17.514517414529919},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG21))","v":12.306320822994209},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH21))","v":11.642941666666665},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI21))","v":12.465647849462368},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ21))","v":13.323571087216248},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK21))","v":11.288270833333332},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL21))","v":17.060041069295099},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM21))","v":18.850183772538145},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN21))","v":17.717344086021498},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO21))","v":18.674586331679073},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP21))","v":20.078321428571428},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ21))","v":18.804562402940263},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR21))","v":17.508763247863254},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS21))","v":12.301209263854421},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT21))","v":11.638213888888892},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU21))","v":12.459557795698924},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV21))","v":13.317841191067},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW21))","v":11.282625000000003},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ21-CX21))","v":3.3182431761786653},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA21-CY21))","v":6.667541608876558},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB21-CZ21))","v":10.152680107526876},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC21-DA21))","v":7.2422368693134924},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD21-DB21))","v":5.6309353448275825},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE21-DC21))","v":8.6726606532767345},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF21-DD21))","v":5.81151741452992},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG21-DE21))","v":4.3073208229942095},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH21-DF21))","v":7.5609416666666656},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI21-DG21))","v":5.8516478494623678},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ21-DH21))","v":9.3215710872162489},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK21-DI21))","v":4.7122708333333323},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL21-DJ21))","v":3.6680410692951},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM21-DK21))","v":6.9251837725381442},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN21-DL21))","v":10.266344086021498},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO21-DM21))","v":7.3265863316790725},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP21-DN21))","v":7.5563214285714277},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ21-DO21))","v":8.6665624029402633},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR21-DP21))","v":5.8057632478632542},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS21-DQ21))","v":4.3022092638544214},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT21-DR21))","v":7.5562138888888919},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU21-DS21))","v":5.845557795698924},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV21-DT21))","v":9.3158411910670011},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B21,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW21-DU21))","v":4.7066250000000034},376407.72439306881,1802391.6209955092,1380777.3536118185,{"$f":"+HN21-'Revenue Requirement'!K20","v":0}]
[null,10067,"Cheney, City of",0,0,{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD22)))","v":21.951000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE22)))","v":26.312999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF22)))","v":27.381},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG22)))","v":30.158000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH22)))","v":27.19},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI22)))","v":25.085999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ22)))","v":23.664000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK22)))","v":21.382000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL22)))","v":21.413},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM22)))","v":23.451999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN22)))","v":22.885999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO22)))","v":21.675000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP22)))","v":21.782999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ22)))","v":26.198999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR22)))","v":27.280999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS22)))","v":30.091999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT22)))","v":27.087},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU22)))","v":24.956999999999997},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV22)))","v":23.517999999999997},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW22)))","v":21.206999999999997},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX22)))","v":21.238},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY22)))","v":23.302999999999997},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ22)))","v":22.728999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA22)))","v":21.503999999999998},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.43148798076923},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.871039999999997},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.474125000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.564103365384618},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.758292500000003},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.333754807692308},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.277262019230768},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.158783653846154},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.714697500000002},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.680170673076923},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.748972222222223},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.422830729166668},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.823976851851851},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.933784999999997},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.526732499999998},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.598548076923073},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.052734374999996},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.369735576923077},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.315889423076921},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.216103365384614},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.755599999999999},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.664002403846153},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.419699519230768},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.776117499999998},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.731689024390246},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.827535825545169},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.41900581395349},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.87657317073171},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.021662162162162},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.240755351681956},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.328246710526315},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.611530487804879},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.786365624999998},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.663835365853659},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.902980769230767},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.657779761904761},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.393737179487179},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.793165109034268},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.359075581395349},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.883926829268294},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.961930555555554},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.166382262996942},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.277878289473684},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.589606707317072},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.671518749999999},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.660807926829268},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.124780487804877},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B22,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B22,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.187515625},{"$f":"IF($D22=1,\"\",(AD22*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB22*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.359533602150538},{"$f":"IF($D22=1,\"\",(AE22*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC22*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.516026352288485},{"$f":"IF($D22=1,\"\",(AF22*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD22*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.599177419354838},{"$f":"IF($D22=1,\"\",(AG22*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE22*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.379278225806452},{"$f":"IF($D22=1,\"\",(AH22*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF22*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.594438218390806},{"$f":"IF($D22=1,\"\",(AI22*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG22*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.532394347240913},{"$f":"IF($D22=1,\"\",(AJ22*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH22*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.03212222222222},{"$f":"IF($D22=1,\"\",(AK22*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI22*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.594940860215054},{"$f":"IF($D22=1,\"\",(AL22*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ22*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.524327777777778},{"$f":"IF($D22=1,\"\",(AM22*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK22*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.350388440860215},{"$f":"IF($D22=1,\"\",(AN22*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL22*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.136137096774194},{"$f":"IF($D22=1,\"\",(AO22*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM22*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.199140277777778},{"$f":"IF($D22=1,\"\",(AP22*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN22*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.385489247311828},{"$f":"IF($D22=1,\"\",(AQ22*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO22*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.535533980582525},{"$f":"IF($D22=1,\"\",(AR22*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP22*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.599751344086023},{"$f":"IF($D22=1,\"\",(AS22*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ22*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.401779569892472},{"$f":"IF($D22=1,\"\",(AT22*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR22*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.728104166666665},{"$f":"IF($D22=1,\"\",(AU22*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS22*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.519807537012113},{"$f":"IF($D22=1,\"\",(AV22*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT22*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.033173611111108},{"$f":"IF($D22=1,\"\",(AW22*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU22*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.617325268817202},{"$f":"IF($D22=1,\"\",(AX22*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV22*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.496008333333334},{"$f":"IF($D22=1,\"\",(AY22*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW22*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.340013440860215},{"$f":"IF($D22=1,\"\",(AZ22*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX22*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.085380376344085},{"$f":"IF($D22=1,\"\",(BA22*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY22*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.181183333333333},2.2370000000000001,3.4079999999999999,2.64,2.3610000000000002,3.2389999999999999,2.601,1.8879999999999999,1.7490000000000001,2.5529999999999999,2.1549999999999998,2.4820000000000002,1.444,2.2370000000000001,3.4079999999999999,2.64,2.3610000000000002,3.2389999999999999,2.601,1.8879999999999999,1.7490000000000001,2.5529999999999999,2.1549999999999998,2.4820000000000002,1.444,{"$f":"IF($D22=1,\"\",MAX(F22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD22,0))","v":5.5195120192307705},{"$f":"IF($D22=1,\"\",MAX(G22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE22,0))","v":8.4419600000000017},{"$f":"IF($D22=1,\"\",MAX(H22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF22,0))","v":5.9068749999999994},{"$f":"IF($D22=1,\"\",MAX(I22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG22,0))","v":8.5938966346153833},{"$f":"IF($D22=1,\"\",MAX(J22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH22,0))","v":7.4317074999999981},{"$f":"IF($D22=1,\"\",MAX(K22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI22,0))","v":6.75224519230769},{"$f":"IF($D22=1,\"\",MAX(L22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ22,0))","v":7.386737980769233},{"$f":"IF($D22=1,\"\",MAX(M22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK22,0))","v":6.2232163461538477},{"$f":"IF($D22=1,\"\",MAX(N22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL22,0))","v":5.6983024999999987},{"$f":"IF($D22=1,\"\",MAX(O22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM22,0))","v":7.7718293269230756},{"$f":"IF($D22=1,\"\",MAX(P22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN22,0))","v":7.1370277777777762},{"$f":"IF($D22=1,\"\",MAX(Q22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO22,0))","v":6.252169270833333},{"$f":"IF($D22=1,\"\",MAX(R22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP22,0))","v":5.9590231481481464},{"$f":"IF($D22=1,\"\",MAX(S22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ22,0))","v":8.2652150000000013},{"$f":"IF($D22=1,\"\",MAX(T22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR22,0))","v":5.754267500000001},{"$f":"IF($D22=1,\"\",MAX(U22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS22,0))","v":8.4934519230769254},{"$f":"IF($D22=1,\"\",MAX(V22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT22,0))","v":7.0342656250000033},{"$f":"IF($D22=1,\"\",MAX(W22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU22,0))","v":6.5872644230769204},{"$f":"IF($D22=1,\"\",MAX(X22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV22,0))","v":7.2021105769230758},{"$f":"IF($D22=1,\"\",MAX(Y22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW22,0))","v":5.9908966346153836},{"$f":"IF($D22=1,\"\",MAX(Z22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX22,0))","v":5.4824000000000002},{"$f":"IF($D22=1,\"\",MAX(AA22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY22,0))","v":7.6389975961538443},{"$f":"IF($D22=1,\"\",MAX(AB22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ22,0))","v":6.309300480769231},{"$f":"IF($D22=1,\"\",MAX(AC22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA22,0))","v":6.7278824999999998},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD22-CX22))","v":3.2825120192307704},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE22-CY22))","v":5.0339600000000022},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF22-CZ22))","v":3.2668749999999993},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG22-DA22))","v":6.2328966346153827},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH22-DB22))","v":4.1927074999999983},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI22-DC22))","v":4.1512451923076901},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ22-DD22))","v":5.4987379807692331},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK22-DE22))","v":4.4742163461538471},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL22-DF22))","v":3.1453024999999988},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM22-DG22))","v":5.6168293269230762},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN22-DH22))","v":4.655027777777776},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO22-DI22))","v":4.808169270833333},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP22-DJ22))","v":3.7220231481481463},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ22-DK22))","v":4.8572150000000018},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR22-DL22))","v":3.1142675000000009},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS22-DM22))","v":6.1324519230769248},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT22-DN22))","v":3.7952656250000034},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU22-DO22))","v":3.9862644230769204},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV22-DP22))","v":5.3141105769230759},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW22-DQ22))","v":4.241896634615383},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX22-DR22))","v":2.9294000000000002},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY22-DS22))","v":5.483997596153845},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ22-DT22))","v":3.8273004807692308},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA22-DU22))","v":5.2838824999999998},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ22))","v":7.5914663978494623},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA22))","v":9.7969736477115141},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB22))","v":7.7818225806451622},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC22))","v":9.7787217741935493},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD22))","v":8.5955617816091952},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE22))","v":8.5536056527590851},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF22))","v":8.6318777777777811},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG22))","v":7.7870591397849473},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH22))","v":7.8886722222222225},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI22))","v":9.1016115591397835},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ22))","v":8.7498629032258055},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK22))","v":8.4758597222222232},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL22))","v":7.39751075268817},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM22))","v":9.6634660194174735},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN22))","v":7.6812486559139757},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO22))","v":9.6902204301075265},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP22))","v":8.3588958333333352},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ22))","v":8.4371924629878841},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR22))","v":8.4848263888888891},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS22))","v":7.5896747311827948},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT22))","v":7.7419916666666655},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU22))","v":8.9629865591397824},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV22))","v":8.6436196236559137},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW22))","v":8.3228166666666645},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ22-CX22))","v":5.3544663978494622},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA22-CY22))","v":6.3889736477115147},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB22-CZ22))","v":5.1418225806451616},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC22-DA22))","v":7.4177217741935486},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD22-DB22))","v":5.3565617816091953},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE22-DC22))","v":5.9526056527590852},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF22-DD22))","v":6.7438777777777812},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG22-DE22))","v":6.0380591397849468},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH22-DF22))","v":5.3356722222222226},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI22-DG22))","v":6.9466115591397841},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ22-DH22))","v":6.2678629032258053},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK22-DI22))","v":7.0318597222222232},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL22-DJ22))","v":5.1605107526881699},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM22-DK22))","v":6.255466019417474},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN22-DL22))","v":5.0412486559139751},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO22-DM22))","v":7.3292204301075259},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP22-DN22))","v":5.1198958333333353},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ22-DO22))","v":5.8361924629878841},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR22-DP22))","v":6.5968263888888892},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS22-DQ22))","v":5.8406747311827942},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT22-DR22))","v":5.1889916666666656},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU22-DS22))","v":6.807986559139783},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV22-DT22))","v":6.1616196236559135},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B22,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW22-DU22))","v":6.8788166666666646},514235.74921645742,979250.38134817756,791609.87921645748,{"$f":"+HN22-'Revenue Requirement'!K21","v":0}]
[null,10068,"Chewelah, City of",0,0,{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD23)))","v":3.1909999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE23)))","v":3.8239999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF23)))","v":4.3860000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG23)))","v":4.7380000000000004},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH23)))","v":4.008},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI23)))","v":3.7290000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ23)))","v":3.4820000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK23)))","v":2.8180000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL23)))","v":3.0430000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM23)))","v":3.8319999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN23)))","v":3.5680000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO23)))","v":2.8650000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP23)))","v":3.1909999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ23)))","v":3.8239999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR23)))","v":4.3860000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS23)))","v":4.7380000000000004},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT23)))","v":4.008},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU23)))","v":3.7290000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV23)))","v":3.4820000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW23)))","v":2.8180000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX23)))","v":3.0430000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY23)))","v":3.8319999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ23)))","v":3.5680000000000001},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA23)))","v":2.8650000000000002},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5936730769230771},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9569625000000004},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6940025000000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5619375},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2319900000000001},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9581538461538464},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4959302884615386},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1552620192307694},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3620900000000002},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5361682692307692},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.418625},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2699140625000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4976111111111114},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9569625000000004},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6940025000000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5619375},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2478020833333332},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9581538461538464},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4959302884615386},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1552620192307694},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3620900000000002},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5361682692307692},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5116490384615386},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1791175000000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9237865853658536},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4690591900311527},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9559331395348836},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0697743902439023},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7334594594594597},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.37148623853211},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0895394736842108},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7247469512195122},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6971937499999998},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9714573170731708},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8604070512820512},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6487053571428572},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0224423076923075},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4690591900311527},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9559331395348836},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0697743902439023},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7102118055555557},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.37148623853211},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0895394736842108},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7247469512195122},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6971937499999998},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9714573170731708},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.769655487804878},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B23,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B23,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7311406250000001},{"$f":"IF($D23=1,\"\",(AD23*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB23*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2983467741935484},{"$f":"IF($D23=1,\"\",(AE23*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC23*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.739740638002774},{"$f":"IF($D23=1,\"\",(AF23*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD23*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.352744623655914},{"$f":"IF($D23=1,\"\",(AG23*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE23*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3449623655913978},{"$f":"IF($D23=1,\"\",(AH23*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF23*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.019971264367816},{"$f":"IF($D23=1,\"\",(AI23*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG23*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6999569313593543},{"$f":"IF($D23=1,\"\",(AJ23*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH23*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3243430555555555},{"$f":"IF($D23=1,\"\",(AK23*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI23*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9654650537634408},{"$f":"IF($D23=1,\"\",(AL23*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ23*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0665805555555559},{"$f":"IF($D23=1,\"\",(AM23*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK23*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2872096774193551},{"$f":"IF($D23=1,\"\",(AN23*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL23*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1845336021505379},{"$f":"IF($D23=1,\"\",(AO23*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM23*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9800166666666668},{"$f":"IF($D23=1,\"\",(AP23*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN23*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2983467741935484},{"$f":"IF($D23=1,\"\",(AQ23*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO23*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.739740638002774},{"$f":"IF($D23=1,\"\",(AR23*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP23*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.352744623655914},{"$f":"IF($D23=1,\"\",(AS23*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ23*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3449623655913978},{"$f":"IF($D23=1,\"\",(AT23*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR23*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0174062500000001},{"$f":"IF($D23=1,\"\",(AU23*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS23*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6999569313593543},{"$f":"IF($D23=1,\"\",(AV23*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT23*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3243430555555555},{"$f":"IF($D23=1,\"\",(AW23*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU23*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9654650537634408},{"$f":"IF($D23=1,\"\",(AX23*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV23*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0665805555555559},{"$f":"IF($D23=1,\"\",(AY23*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW23*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2872096774193551},{"$f":"IF($D23=1,\"\",(AZ23*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX23*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1845336021505379},{"$f":"IF($D23=1,\"\",(BA23*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY23*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9800166666666668},1.196,0.60899999999999999,0.39600000000000002,0.54600000000000004,0.48,0.48199999999999998,0.5,0.33800000000000002,0.49299999999999999,0.44900000000000001,0.41399999999999998,0.33500000000000002,1.196,0.60899999999999999,0.39600000000000002,0.54600000000000004,0.48,0.48199999999999998,0.5,0.33800000000000002,0.49299999999999999,0.44900000000000001,0.41399999999999998,0.33500000000000002,{"$f":"IF($D23=1,\"\",MAX(F23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD23,0))","v":0.5973269230769227},{"$f":"IF($D23=1,\"\",MAX(G23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE23,0))","v":0.86703749999999946},{"$f":"IF($D23=1,\"\",MAX(H23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF23,0))","v":0.69199749999999982},{"$f":"IF($D23=1,\"\",MAX(I23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG23,0))","v":1.1760625000000005},{"$f":"IF($D23=1,\"\",MAX(J23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH23,0))","v":0.77600999999999987},{"$f":"IF($D23=1,\"\",MAX(K23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI23,0))","v":0.77084615384615374},{"$f":"IF($D23=1,\"\",MAX(L23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ23,0))","v":0.98606971153846157},{"$f":"IF($D23=1,\"\",MAX(M23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK23,0))","v":0.66273798076923063},{"$f":"IF($D23=1,\"\",MAX(N23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL23,0))","v":0.6809099999999999},{"$f":"IF($D23=1,\"\",MAX(O23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM23,0))","v":1.2958317307692306},{"$f":"IF($D23=1,\"\",MAX(P23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN23,0))","v":1.149375},{"$f":"IF($D23=1,\"\",MAX(Q23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO23,0))","v":0.59508593749999994},{"$f":"IF($D23=1,\"\",MAX(R23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP23,0))","v":0.69338888888888839},{"$f":"IF($D23=1,\"\",MAX(S23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ23,0))","v":0.86703749999999946},{"$f":"IF($D23=1,\"\",MAX(T23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR23,0))","v":0.69199749999999982},{"$f":"IF($D23=1,\"\",MAX(U23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS23,0))","v":1.1760625000000005},{"$f":"IF($D23=1,\"\",MAX(V23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT23,0))","v":0.76019791666666681},{"$f":"IF($D23=1,\"\",MAX(W23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU23,0))","v":0.77084615384615374},{"$f":"IF($D23=1,\"\",MAX(X23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV23,0))","v":0.98606971153846157},{"$f":"IF($D23=1,\"\",MAX(Y23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW23,0))","v":0.66273798076923063},{"$f":"IF($D23=1,\"\",MAX(Z23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX23,0))","v":0.6809099999999999},{"$f":"IF($D23=1,\"\",MAX(AA23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY23,0))","v":1.2958317307692306},{"$f":"IF($D23=1,\"\",MAX(AB23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ23,0))","v":1.0563509615384614},{"$f":"IF($D23=1,\"\",MAX(AC23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA23,0))","v":0.68588249999999995},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD23-CX23))","v":0},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE23-CY23))","v":0.25803749999999948},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF23-CZ23))","v":0.2959974999999998},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG23-DA23))","v":0.63006250000000041},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH23-DB23))","v":0.29600999999999988},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI23-DC23))","v":0.28884615384615375},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ23-DD23))","v":0.48606971153846157},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK23-DE23))","v":0.32473798076923061},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL23-DF23))","v":0.18790999999999991},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM23-DG23))","v":0.84683173076923057},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN23-DH23))","v":0.73537500000000011},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO23-DI23))","v":0.26008593749999992},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP23-DJ23))","v":0},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ23-DK23))","v":0.25803749999999948},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR23-DL23))","v":0.2959974999999998},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS23-DM23))","v":0.63006250000000041},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT23-DN23))","v":0.28019791666666682},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU23-DO23))","v":0.28884615384615375},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV23-DP23))","v":0.48606971153846157},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW23-DQ23))","v":0.32473798076923061},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX23-DR23))","v":0.18790999999999991},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY23-DS23))","v":0.84683173076923057},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ23-DT23))","v":0.6423509615384615},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA23-DU23))","v":0.35088249999999993},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ23))","v":0.89265322580645146},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA23))","v":1.0842593619972258},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB23))","v":1.0332553763440862},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC23))","v":1.3930376344086026},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD23))","v":0.98802873563218396},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE23))","v":1.0290430686406458},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF23))","v":1.1576569444444447},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG23))","v":0.85253494623655923},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH23))","v":0.97641944444444428},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI23))","v":1.5447903225806447},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ23))","v":1.3834663978494621},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK23))","v":0.88498333333333346},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL23))","v":0.89265322580645146},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM23))","v":1.0842593619972258},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN23))","v":1.0332553763440862},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO23))","v":1.3930376344086026},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP23))","v":0.99059374999999994},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ23))","v":1.0290430686406458},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR23))","v":1.1576569444444447},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS23))","v":0.85253494623655923},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT23))","v":0.97641944444444428},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU23))","v":1.5447903225806447},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV23))","v":1.3834663978494621},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW23))","v":0.88498333333333346},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ23-CX23))","v":0},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA23-CY23))","v":0.47525936199722585},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB23-CZ23))","v":0.63725537634408613},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC23-DA23))","v":0.84703763440860258},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD23-DB23))","v":0.50802873563218398},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE23-DC23))","v":0.54704306864064578},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF23-DD23))","v":0.65765694444444467},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG23-DE23))","v":0.51453494623655915},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH23-DF23))","v":0.48341944444444429},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI23-DG23))","v":1.0957903225806447},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ23-DH23))","v":0.9694663978494622},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK23-DI23))","v":0.54998333333333349},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL23-DJ23))","v":0},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM23-DK23))","v":0.47525936199722585},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN23-DL23))","v":0.63725537634408613},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO23-DM23))","v":0.84703763440860258},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP23-DN23))","v":0.51059374999999996},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ23-DO23))","v":0.54704306864064578},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR23-DP23))","v":0.65765694444444467},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS23-DQ23))","v":0.51453494623655915},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT23-DR23))","v":0.48341944444444429},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU23-DS23))","v":1.0957903225806447},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV23-DT23))","v":0.9694663978494622},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B23,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW23-DU23))","v":0.54998333333333349},47395.772570953523,130062.49404766939,101148.87405599623,{"$f":"+HN23-'Revenue Requirement'!K22","v":0}]
[null,10070,"Declo, City of",0,0,{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD24)))","v":0.58599999999999997},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE24)))","v":0.61499999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF24)))","v":0.753},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG24)))","v":0.72899999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH24)))","v":0.67900000000000005},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI24)))","v":0.62},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ24)))","v":0.56899999999999995},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK24)))","v":0.52900000000000003},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL24)))","v":0.51},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM24)))","v":0.55200000000000005},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN24)))","v":0.56999999999999995},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO24)))","v":0.52600000000000002},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP24)))","v":0.58599999999999997},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ24)))","v":0.61499999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR24)))","v":0.753},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS24)))","v":0.72899999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT24)))","v":0.67900000000000005},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU24)))","v":0.621},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV24)))","v":0.56999999999999995},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW24)))","v":0.52900000000000003},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX24)))","v":0.51100000000000001},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY24)))","v":0.55200000000000005},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ24)))","v":0.56999999999999995},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA24)))","v":0.52700000000000002},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38431009615384615},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.43483499999999997},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53518749999999993},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.54226682692307693},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48549249999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41744711538461537},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38848317307692309},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35765625000000001},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35310000000000002},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38337019230769231},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38201620370370371},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36652083333333335},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3838449074074074},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4352625},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53571500000000005},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.54280048076923082},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48665625000000001},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41785576923076923},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38886298076923076},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35800480769230769},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35344499999999995},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38374519230769233},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3834471153846154},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36563249999999997},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30795426829268291},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36749221183800623},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47818604651162794},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47718292682926827},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42375337837837834},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.37046788990825691},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32544407894736843},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28903658536585364},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29099687499999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29967987804878049},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29078525641025638},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27788690476190475},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30549999999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36785358255451717},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.478656976744186},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47765548780487804},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42436458333333332},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.37083180428134555},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32576315789473681},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28932012195121953},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29128124999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29997560975609755},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.29418292682926833},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B24,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B24,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27528437499999997},{"$f":"IF($D24=1,\"\",(AD24*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB24*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3506478494623656},{"$f":"IF($D24=1,\"\",(AE24*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC24*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40485298196948682},{"$f":"IF($D24=1,\"\",(AF24*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD24*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50883198924731177},{"$f":"IF($D24=1,\"\",(AG24*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE24*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5135739247311828},{"$f":"IF($D24=1,\"\",(AH24*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF24*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.459235632183908},{"$f":"IF($D24=1,\"\",(AI24*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG24*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.39677119784656795},{"$f":"IF($D24=1,\"\",(AJ24*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH24*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36186666666666667},{"$f":"IF($D24=1,\"\",(AK24*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI24*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32740456989247313},{"$f":"IF($D24=1,\"\",(AL24*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ24*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32549861111111111},{"$f":"IF($D24=1,\"\",(AM24*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK24*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.34647446236559137},{"$f":"IF($D24=1,\"\",(AN24*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL24*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.34375806451612906},{"$f":"IF($D24=1,\"\",(AO24*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM24*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32515833333333333},{"$f":"IF($D24=1,\"\",(AP24*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN24*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35099059139784944},{"$f":"IF($D24=1,\"\",(AQ24*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO24*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40525104022191405},{"$f":"IF($D24=1,\"\",(AR24*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP24*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5093333333333333},{"$f":"IF($D24=1,\"\",(AS24*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ24*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51408064516129037},{"$f":"IF($D24=1,\"\",(AT24*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR24*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45995982142857145},{"$f":"IF($D24=1,\"\",(AU24*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS24*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.39716016150740241},{"$f":"IF($D24=1,\"\",(AV24*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT24*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36222083333333333},{"$f":"IF($D24=1,\"\",(AW24*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU24*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32772446236559138},{"$f":"IF($D24=1,\"\",(AX24*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV24*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32581666666666664},{"$f":"IF($D24=1,\"\",(AY24*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW24*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.34681451612903225},{"$f":"IF($D24=1,\"\",(AZ24*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX24*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.34409408602150543},{"$f":"IF($D24=1,\"\",(BA24*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY24*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.32547777777777775},0.13100000000000001,0.16200000000000001,0.11799999999999999,0.12,0.153,0.13700000000000001,0.14799999999999999,0.153,0.10100000000000001,0.11,0.113,0.106,0.13100000000000001,0.16200000000000001,0.11799999999999999,0.12,0.153,0.13700000000000001,0.14799999999999999,0.153,0.10100000000000001,0.11,0.113,0.106,{"$f":"IF($D24=1,\"\",MAX(F24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD24,0))","v":0.20168990384615382},{"$f":"IF($D24=1,\"\",MAX(G24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE24,0))","v":0.18016500000000002},{"$f":"IF($D24=1,\"\",MAX(H24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF24,0))","v":0.21781250000000008},{"$f":"IF($D24=1,\"\",MAX(I24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG24,0))","v":0.18673317307692305},{"$f":"IF($D24=1,\"\",MAX(J24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH24,0))","v":0.19350750000000005},{"$f":"IF($D24=1,\"\",MAX(K24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI24,0))","v":0.20255288461538462},{"$f":"IF($D24=1,\"\",MAX(L24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ24,0))","v":0.18051682692307686},{"$f":"IF($D24=1,\"\",MAX(M24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK24,0))","v":0.17134375000000002},{"$f":"IF($D24=1,\"\",MAX(N24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL24,0))","v":0.15689999999999998},{"$f":"IF($D24=1,\"\",MAX(O24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM24,0))","v":0.16862980769230773},{"$f":"IF($D24=1,\"\",MAX(P24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN24,0))","v":0.18798379629629625},{"$f":"IF($D24=1,\"\",MAX(Q24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO24,0))","v":0.15947916666666667},{"$f":"IF($D24=1,\"\",MAX(R24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP24,0))","v":0.20215509259259257},{"$f":"IF($D24=1,\"\",MAX(S24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ24,0))","v":0.17973749999999999},{"$f":"IF($D24=1,\"\",MAX(T24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR24,0))","v":0.21728499999999995},{"$f":"IF($D24=1,\"\",MAX(U24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS24,0))","v":0.18619951923076916},{"$f":"IF($D24=1,\"\",MAX(V24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT24,0))","v":0.19234375000000004},{"$f":"IF($D24=1,\"\",MAX(W24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU24,0))","v":0.20314423076923077},{"$f":"IF($D24=1,\"\",MAX(X24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV24,0))","v":0.18113701923076919},{"$f":"IF($D24=1,\"\",MAX(Y24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW24,0))","v":0.17099519230769233},{"$f":"IF($D24=1,\"\",MAX(Z24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX24,0))","v":0.15755500000000006},{"$f":"IF($D24=1,\"\",MAX(AA24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY24,0))","v":0.16825480769230772},{"$f":"IF($D24=1,\"\",MAX(AB24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ24,0))","v":0.18655288461538455},{"$f":"IF($D24=1,\"\",MAX(AC24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA24,0))","v":0.16136750000000005},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD24-CX24))","v":7.0689903846153812E-2},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE24-CY24))","v":1.8165000000000014E-2},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF24-CZ24))","v":9.9812500000000082E-2},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG24-DA24))","v":6.6733173076923058E-2},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH24-DB24))","v":4.0507500000000057E-2},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI24-DC24))","v":6.555288461538461E-2},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ24-DD24))","v":3.2516826923076864E-2},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK24-DE24))","v":1.834375000000002E-2},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL24-DF24))","v":5.5899999999999977E-2},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM24-DG24))","v":5.8629807692307731E-2},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN24-DH24))","v":7.4983796296296243E-2},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO24-DI24))","v":5.3479166666666675E-2},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP24-DJ24))","v":7.1155092592592561E-2},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ24-DK24))","v":1.7737499999999989E-2},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR24-DL24))","v":9.9284999999999957E-2},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS24-DM24))","v":6.6199519230769166E-2},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT24-DN24))","v":3.9343750000000038E-2},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU24-DO24))","v":6.6144230769230761E-2},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV24-DP24))","v":3.3137019230769199E-2},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW24-DQ24))","v":1.7995192307692337E-2},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX24-DR24))","v":5.655500000000005E-2},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY24-DS24))","v":5.8254807692307717E-2},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ24-DT24))","v":7.3552884615384548E-2},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA24-DU24))","v":5.5367500000000056E-2},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ24))","v":0.23535215053763436},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA24))","v":0.21014701803051317},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB24))","v":0.24416801075268824},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC24))","v":0.21542607526881719},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD24))","v":0.21976436781609204},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE24))","v":0.22322880215343205},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF24))","v":0.20713333333333328},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG24))","v":0.2015954301075269},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH24))","v":0.1845013888888889},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI24))","v":0.20552553763440867},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ24))","v":0.22624193548387089},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK24))","v":0.2008416666666667},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL24))","v":0.23500940860215053},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM24))","v":0.20974895977808594},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN24))","v":0.2436666666666667},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO24))","v":0.21491935483870961},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP24))","v":0.2190401785714286},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ24))","v":0.22383983849259759},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR24))","v":0.20777916666666663},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS24))","v":0.20127553763440864},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT24))","v":0.18518333333333337},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU24))","v":0.2051854838709678},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV24))","v":0.22590591397849452},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW24))","v":0.20152222222222227},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ24-CX24))","v":0.10435215053763436},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA24-CY24))","v":4.8147018030513161E-2},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB24-CZ24))","v":0.12616801075268824},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC24-DA24))","v":9.542607526881719E-2},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD24-DB24))","v":6.6764367816092046E-2},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE24-DC24))","v":8.6228802153432038E-2},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF24-DD24))","v":5.9133333333333288E-2},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG24-DE24))","v":4.8595430107526899E-2},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH24-DF24))","v":8.3501388888888889E-2},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI24-DG24))","v":9.5525537634408672E-2},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ24-DH24))","v":0.11324193548387089},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK24-DI24))","v":9.4841666666666699E-2},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL24-DJ24))","v":0.10400940860215052},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM24-DK24))","v":4.7748959778085937E-2},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN24-DL24))","v":0.1256666666666667},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO24-DM24))","v":9.4919354838709613E-2},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP24-DN24))","v":6.6040178571428604E-2},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ24-DO24))","v":8.6839838492597576E-2},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR24-DP24))","v":5.9779166666666633E-2},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS24-DQ24))","v":4.8275537634408644E-2},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT24-DR24))","v":8.418333333333336E-2},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU24-DS24))","v":9.5185483870967799E-2},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV24-DT24))","v":0.11290591397849452},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B24,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW24-DU24))","v":9.5522222222222272E-2},6873.5117576032753,24966.636212210109,21334.721757603278,{"$f":"+HN24-'Revenue Requirement'!K23","v":0}]
[null,10071,"Drain, City of",0,0,{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD25)))","v":2.8380000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE25)))","v":3.105},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF25)))","v":3.74},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG25)))","v":3.6640000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH25)))","v":3.4649999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI25)))","v":3.339},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ25)))","v":3.08},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK25)))","v":2.3889999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL25)))","v":2.1469999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM25)))","v":2.1640000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN25)))","v":2.2189999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO25)))","v":2.1619999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP25)))","v":2.8380000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ25)))","v":3.105},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR25)))","v":3.74},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS25)))","v":3.6640000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT25)))","v":3.4649999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU25)))","v":3.339},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV25)))","v":3.08},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW25)))","v":2.3889999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX25)))","v":2.1469999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY25)))","v":2.1640000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ25)))","v":2.2189999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA25)))","v":2.1619999999999999},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9433197115384617},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0907800000000001},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7824149999999999},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7719182692307691},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.425735},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2966514423076925},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.03609375},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7128870192307692},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6736199999999999},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6665913461538462},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6962060185185184},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6711692708333334},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9338449074074076},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0907800000000001},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7824149999999999},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7719182692307691},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4272630208333332},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2966514423076925},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.03609375},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7128870192307692},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6736199999999999},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6665913461538462},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7055576923076923},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6609100000000001},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4922042682926828},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6727881619937697},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2401337209302326},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2484847560975609},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9719932432432434},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8735810397553516},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6267072368421054},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3033201219512194},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.25541875},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2065579268292683},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2333557692307693},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2238511904761904},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4821891025641025},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6727881619937697},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2401337209302326},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2484847560975609},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.973434027777778},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8735810397553516},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6267072368421054},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3033201219512194},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.25541875},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2065579268292683},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2440762195121953},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B25,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B25,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.214309375},{"$f":"IF($D25=1,\"\",(AD25*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB25*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7444408602150538},{"$f":"IF($D25=1,\"\",(AE25*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC25*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9046837725381416},{"$f":"IF($D25=1,\"\",(AF25*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD25*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5316827956989245},{"$f":"IF($D25=1,\"\",(AG25*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE25*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5411572580645161},{"$f":"IF($D25=1,\"\",(AH25*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF25*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2327643678160918},{"$f":"IF($D25=1,\"\",(AI25*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG25*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1104549125168237},{"$f":"IF($D25=1,\"\",(AJ25*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH25*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8632416666666669},{"$f":"IF($D25=1,\"\",(AK25*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI25*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5323252688172042},{"$f":"IF($D25=1,\"\",(AL25*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ25*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4877527777777777},{"$f":"IF($D25=1,\"\",(AM25*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK25*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4637809139784947},{"$f":"IF($D25=1,\"\",(AN25*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL25*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5021075268817203},{"$f":"IF($D25=1,\"\",(AO25*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM25*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4624208333333333},{"$f":"IF($D25=1,\"\",(AP25*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN25*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7444408602150538},{"$f":"IF($D25=1,\"\",(AQ25*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO25*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9046837725381416},{"$f":"IF($D25=1,\"\",(AR25*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP25*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5316827956989245},{"$f":"IF($D25=1,\"\",(AS25*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ25*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5411572580645161},{"$f":"IF($D25=1,\"\",(AT25*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR25*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2327648809523812},{"$f":"IF($D25=1,\"\",(AU25*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS25*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1104549125168237},{"$f":"IF($D25=1,\"\",(AV25*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT25*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8632416666666669},{"$f":"IF($D25=1,\"\",(AW25*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU25*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5323252688172042},{"$f":"IF($D25=1,\"\",(AX25*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV25*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4877527777777777},{"$f":"IF($D25=1,\"\",(AY25*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW25*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4637809139784947},{"$f":"IF($D25=1,\"\",(AZ25*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX25*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5021088709677419},{"$f":"IF($D25=1,\"\",(BA25*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY25*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4624208333333333},0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002,0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002,{"$f":"IF($D25=1,\"\",MAX(F25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD25,0))","v":0.89468028846153835},{"$f":"IF($D25=1,\"\",MAX(G25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE25,0))","v":1.0142199999999999},{"$f":"IF($D25=1,\"\",MAX(H25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF25,0))","v":0.95758500000000035},{"$f":"IF($D25=1,\"\",MAX(I25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG25,0))","v":0.89208173076923103},{"$f":"IF($D25=1,\"\",MAX(J25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH25,0))","v":1.0392649999999999},{"$f":"IF($D25=1,\"\",MAX(K25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI25,0))","v":1.0423485576923075},{"$f":"IF($D25=1,\"\",MAX(L25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ25,0))","v":1.04390625},{"$f":"IF($D25=1,\"\",MAX(M25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK25,0))","v":0.67611298076923054},{"$f":"IF($D25=1,\"\",MAX(N25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL25,0))","v":0.47337999999999991},{"$f":"IF($D25=1,\"\",MAX(O25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM25,0))","v":0.49740865384615396},{"$f":"IF($D25=1,\"\",MAX(P25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN25,0))","v":0.52279398148148148},{"$f":"IF($D25=1,\"\",MAX(Q25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO25,0))","v":0.49083072916666648},{"$f":"IF($D25=1,\"\",MAX(R25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP25,0))","v":0.90415509259259252},{"$f":"IF($D25=1,\"\",MAX(S25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ25,0))","v":1.0142199999999999},{"$f":"IF($D25=1,\"\",MAX(T25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR25,0))","v":0.95758500000000035},{"$f":"IF($D25=1,\"\",MAX(U25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS25,0))","v":0.89208173076923103},{"$f":"IF($D25=1,\"\",MAX(V25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT25,0))","v":1.0377369791666666},{"$f":"IF($D25=1,\"\",MAX(W25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU25,0))","v":1.0423485576923075},{"$f":"IF($D25=1,\"\",MAX(X25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV25,0))","v":1.04390625},{"$f":"IF($D25=1,\"\",MAX(Y25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW25,0))","v":0.67611298076923054},{"$f":"IF($D25=1,\"\",MAX(Z25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX25,0))","v":0.47337999999999991},{"$f":"IF($D25=1,\"\",MAX(AA25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY25,0))","v":0.49740865384615396},{"$f":"IF($D25=1,\"\",MAX(AB25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ25,0))","v":0.51344230769230759},{"$f":"IF($D25=1,\"\",MAX(AC25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA25,0))","v":0.50108999999999981},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD25-CX25))","v":4.4680288461538376E-2},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE25-CY25))","v":0.1382199999999999},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF25-CZ25))","v":0.31258500000000033},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG25-DA25))","v":0.21508173076923098},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH25-DB25))","v":0.13326499999999986},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI25-DC25))","v":0.35534855769230744},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ25-DD25))","v":0.35690624999999998},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK25-DE25))","v":0},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL25-DF25))","v":9.1379999999999906E-2},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM25-DG25))","v":9.1408653846153931E-2},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN25-DH25))","v":0.21979398148148149},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO25-DI25))","v":0},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP25-DJ25))","v":5.4155092592592546E-2},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ25-DK25))","v":0.1382199999999999},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR25-DL25))","v":0.31258500000000033},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS25-DM25))","v":0.21508173076923098},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT25-DN25))","v":0.1317369791666666},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU25-DO25))","v":0.35534855769230744},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV25-DP25))","v":0.35690624999999998},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW25-DQ25))","v":0},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX25-DR25))","v":9.1379999999999906E-2},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY25-DS25))","v":9.1408653846153931E-2},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ25-DT25))","v":0.2104423076923076},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA25-DU25))","v":0},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ25))","v":1.0935591397849462},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA25))","v":1.2003162274618584},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB25))","v":1.2083172043010757},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC25))","v":1.1228427419354841},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD25))","v":1.2322356321839081},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE25))","v":1.2285450874831763},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF25))","v":1.2167583333333332},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG25))","v":0.85667473118279558},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH25))","v":0.6592472222222221},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI25))","v":0.7002190860215054},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ25))","v":0.71689247311827953},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK25))","v":0.69957916666666664},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL25))","v":1.0935591397849462},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM25))","v":1.2003162274618584},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN25))","v":1.2083172043010757},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO25))","v":1.1228427419354841},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP25))","v":1.2322351190476186},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ25))","v":1.2285450874831763},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR25))","v":1.2167583333333332},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS25))","v":0.85667473118279558},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT25))","v":0.6592472222222221},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU25))","v":0.7002190860215054},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV25))","v":0.71689112903225793},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW25))","v":0.69957916666666664},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ25-CX25))","v":0.24355913978494625},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA25-CY25))","v":0.3243162274618584},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB25-CZ25))","v":0.56331720430107568},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC25-DA25))","v":0.44584274193548401},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD25-DB25))","v":0.32623563218390805},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE25-DC25))","v":0.5415450874831762},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF25-DD25))","v":0.52975833333333311},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG25-DE25))","v":0.15567473118279562},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH25-DF25))","v":0.27724722222222209},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI25-DG25))","v":0.29421908602150537},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ25-DH25))","v":0.41389247311827954},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK25-DI25))","v":0.18257916666666663},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL25-DJ25))","v":0.24355913978494625},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM25-DK25))","v":0.3243162274618584},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN25-DL25))","v":0.56331720430107568},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO25-DM25))","v":0.44584274193548401},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP25-DN25))","v":0.32623511904761859},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ25-DO25))","v":0.5415450874831762},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR25-DP25))","v":0.52975833333333311},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS25-DQ25))","v":0.15567473118279562},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT25-DR25))","v":0.27724722222222209},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU25-DS25))","v":0.29421908602150537},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV25-DT25))","v":0.41389112903225794},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B25,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW25-DU25))","v":0.18257916666666663},18777.678980907229,112874.56753004571,89502.739903383204,{"$f":"+HN25-'Revenue Requirement'!K24","v":0}]
[null,10072,"Ellensburg, City of",0,0,{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD26)))","v":30.859000000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE26)))","v":33.323},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF26)))","v":37.832999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG26)))","v":40.134999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH26)))","v":35.338000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI26)))","v":32.369},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ26)))","v":29.916},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK26)))","v":27.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL26)))","v":31.478999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM26)))","v":34.631999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN26)))","v":33.707999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO26)))","v":29.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP26)))","v":30.831999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ26)))","v":33.308},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR26)))","v":37.835999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS26)))","v":40.153999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT26)))","v":35.332999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU26)))","v":32.348999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV26)))","v":29.882999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW26)))","v":27.288},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX26)))","v":31.453999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY26)))","v":34.622999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ26)))","v":33.693999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA26)))","v":29.298000000000002},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.756829326923079},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.854130000000001},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.496139999999997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.018206730769229},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.627549999999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.297959134615386},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331740384615387},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.783855769230772},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.826550000000001},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955221153846153},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.336606481481478},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.833585937500001},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.623717592592591},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.772970000000001},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.419090000000004},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.043278846153846},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.794872395833334},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274074519230769},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.283201923076923},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.716031249999997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.761145000000003},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.931980769230769},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.255526442307691},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.730149999999998},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.593935975609757},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.888542056074765},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.357186046511625},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.632515243902439},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.207070945945944},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.468908256880734},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.017157894736844},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.312871951219513},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.286234374999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693085365853658},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.89447435897436},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.342964285714285},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.572445512820511},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.789295950155761},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.260171511627906},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.630478658536582},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.746322916666667},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.411874617737002},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.945388157894737},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.221874999999997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187959374999998},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.635960365853656},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.866783536585366},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.179103125000001},{"$f":"IF($D26=1,\"\",(AD26*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB26*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.598994623655916},{"$f":"IF($D26=1,\"\",(AE26*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC26*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.643375866851596},{"$f":"IF($D26=1,\"\",(AF26*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD26*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.657698924731179},{"$f":"IF($D26=1,\"\",(AG26*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE26*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.084729838709674},{"$f":"IF($D26=1,\"\",(AH26*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF26*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.32228879310345},{"$f":"IF($D26=1,\"\",(AI26*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG26*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.732549125168237},{"$f":"IF($D26=1,\"\",(AJ26*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH26*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.510027777777779},{"$f":"IF($D26=1,\"\",(AK26*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI26*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.812776881720431},{"$f":"IF($D26=1,\"\",(AL26*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ26*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.919743055555557},{"$f":"IF($D26=1,\"\",(AM26*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK26*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635354838709677},{"$f":"IF($D26=1,\"\",(AN26*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL26*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.054422043010749},{"$f":"IF($D26=1,\"\",(AO26*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM26*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.804629166666665},{"$f":"IF($D26=1,\"\",(AP26*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN26*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.505442204301072},{"$f":"IF($D26=1,\"\",(AQ26*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO26*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.554163661581136},{"$f":"IF($D26=1,\"\",(AR26*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP26*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.571418010752691},{"$f":"IF($D26=1,\"\",(AS26*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ26*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.097850806451611},{"$f":"IF($D26=1,\"\",(AT26*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR26*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.202636904761903},{"$f":"IF($D26=1,\"\",(AU26*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS26*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.69407537012113},{"$f":"IF($D26=1,\"\",(AV26*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT26*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.451680555555555},{"$f":"IF($D26=1,\"\",(AW26*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU26*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.73473655913978},{"$f":"IF($D26=1,\"\",(AX26*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV26*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.839729166666665},{"$f":"IF($D26=1,\"\",(AY26*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW26*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.597176075268816},{"$f":"IF($D26=1,\"\",(AZ26*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX26*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.998123655913979},{"$f":"IF($D26=1,\"\",(BA26*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY26*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.707462499999998},4.5910000000000002,5.84,3.3260000000000001,3.8959999999999999,3.7919999999999998,4.1319999999999997,3.1739999999999999,3.036,5.2670000000000003,7.444,4.5659999999999998,3.5670000000000002,4.5910000000000002,5.84,3.3260000000000001,3.8959999999999999,3.7919999999999998,4.1319999999999997,3.1739999999999999,3.036,5.2670000000000003,7.444,4.5659999999999998,3.5670000000000002,{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD26,0))","v":4.1021706730769232},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE26,0))","v":5.468869999999999},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF26,0))","v":5.3368600000000015},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG26,0))","v":7.1167932692307687},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH26,0))","v":5.7104500000000016},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI26,0))","v":5.0710408653846137},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ26,0))","v":5.5842596153846138},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK26,0))","v":5.5531442307692274},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL26,0))","v":8.6524499999999982},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM26,0))","v":10.676778846153844},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN26,0))","v":10.37139351851852},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO26,0))","v":5.5034140624999992},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP26,0))","v":5.2082824074074061},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ26,0))","v":5.535029999999999},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR26,0))","v":5.4169099999999943},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS26,0))","v":7.1107211538461499},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT26,0))","v":4.5381276041666645},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU26,0))","v":5.0749254807692274},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV26,0))","v":5.5997980769230757},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW26,0))","v":5.5719687500000035},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX26,0))","v":8.6928549999999944},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY26,0))","v":10.691019230769228},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ26,0))","v":9.4384735576923049},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA26,0))","v":6.5678500000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD26-CX26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE26-CY26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF26-CZ26))","v":2.0108600000000014},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG26-DA26))","v":3.2207932692307688},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH26-DB26))","v":1.9184500000000018},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI26-DC26))","v":0.93904086538461407},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ26-DD26))","v":2.4102596153846139},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK26-DE26))","v":2.5171442307692273},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL26-DF26))","v":3.3854499999999978},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM26-DG26))","v":3.2327788461538445},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN26-DH26))","v":5.8053935185185201},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO26-DI26))","v":1.936414062499999},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP26-DJ26))","v":0.61728240740740592},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ26-DK26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR26-DL26))","v":2.0909099999999943},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS26-DM26))","v":3.21472115384615},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT26-DN26))","v":0.74612760416666468},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU26-DO26))","v":0.94292548076922778},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV26-DP26))","v":2.4257980769230758},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW26-DQ26))","v":2.5359687500000034},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX26-DR26))","v":3.4258549999999941},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY26-DS26))","v":3.2470192307692285},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ26-DT26))","v":4.8724735576923051},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA26-DU26))","v":3.0008500000000033},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ26))","v":7.2600053763440862},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA26))","v":7.6796241331484048},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB26))","v":8.1753010752688198},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC26))","v":9.0502701612903245},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD26))","v":8.015711206896551},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE26))","v":7.6364508748317625},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF26))","v":7.4059722222222213},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG26))","v":7.5242231182795685},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH26))","v":11.559256944444442},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI26))","v":12.996645161290321},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ26))","v":12.653577956989249},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK26))","v":8.532370833333335},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL26))","v":7.3265577956989247},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM26))","v":7.7538363384188642},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN26))","v":8.2645819892473078},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO26))","v":9.0561491935483858},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP26))","v":7.1303630952380956},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ26))","v":7.6549246298788667},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR26))","v":7.4313194444444441},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS26))","v":7.5532634408602206},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT26))","v":11.614270833333332},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU26))","v":13.025823924731181},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV26))","v":12.695876344086017},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW26))","v":8.5905375000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ26-CX26))","v":2.669005376344086},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA26-CY26))","v":1.8396241331484049},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB26-CZ26))","v":4.8493010752688193},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC26-DA26))","v":5.1542701612903246},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD26-DB26))","v":4.2237112068965512},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE26-DC26))","v":3.5044508748317629},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF26-DD26))","v":4.2319722222222218},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG26-DE26))","v":4.4882231182795689},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH26-DF26))","v":6.2922569444444418},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI26-DG26))","v":5.5526451612903207},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ26-DH26))","v":8.0875779569892501},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK26-DI26))","v":4.9653708333333348},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL26-DJ26))","v":2.7355577956989245},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM26-DK26))","v":1.9138363384188644},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN26-DL26))","v":4.9385819892473073},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO26-DM26))","v":5.1601491935483859},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP26-DN26))","v":3.3383630952380958},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ26-DO26))","v":3.522924629878867},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR26-DP26))","v":4.2573194444444447},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS26-DQ26))","v":4.517263440860221},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT26-DR26))","v":6.3472708333333321},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU26-DS26))","v":5.5818239247311814},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV26-DT26))","v":8.1298763440860178},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B26,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW26-DU26))","v":5.0235375000000033},274760.41958179302,1063286.7610732059,780524.14202169678,{"$f":"+HN26-'Revenue Requirement'!K25","v":0}]
[null,10074,"Forest Grove, City of",0,0,{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD27)))","v":34.949038461538457},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE27)))","v":40.278499999999994},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF27)))","v":42.712999999999994},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG27)))","v":42.804134615384612},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH27)))","v":48.416999999999994},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI27)))","v":42.795576923076915},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ27)))","v":39.12442307692308},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK27)))","v":31.232807692307691},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL27)))","v":41.223500000000001},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM27)))","v":42.049153846153843},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN27)))","v":40.383166666666661},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO27)))","v":38.82129166666666},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP27)))","v":34.685574074074076},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ27)))","v":40.015000000000001},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR27)))","v":42.453499999999998},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS27)))","v":42.544519230769232},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT27)))","v":48.152979166666668},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU27)))","v":42.529153846153847},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV27)))","v":38.880634615384615},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW27)))","v":31.008250000000004},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX27)))","v":41.541000000000004},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY27)))","v":42.335769230769237},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ27)))","v":40.683230769230768},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA27)))","v":39.061999999999998},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.553194711538463},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.137599999999999},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.960924999999996},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.850149038461538},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.830325000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.71874278846154},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.927533653846158},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.725451923076925},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.343484999999998},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.234009615384615},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.087562500000004},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.629109374999999},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.460335648148153},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.173880000000004},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.040212499999996},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.928786057692307},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.939265624999997},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.756812500000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.959302884615383},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.745615384615384},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.401735000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.26908173076923},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.288670673076922},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.518317500000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.462500000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.053342679127724},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.879258720930235},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.508710365853659},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274395270270276},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.272813455657488},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.395098684210524},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.918881097560977},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.201025000000001},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010539634146344},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.431868589743587},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.410907738095236},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.17383653846154},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.039872274143306},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.903750000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.532661585365855},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.305315972222225},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.268470948012236},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.361973684210525},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.852573170731709},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.154196875},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.96444207317073},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.687960365853659},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B27,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B27,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.118265624999999},{"$f":"IF($D27=1,\"\",(AD27*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB27*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.986329301075269},{"$f":"IF($D27=1,\"\",(AE27*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC27*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.538367545076284},{"$f":"IF($D27=1,\"\",(AF27*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD27*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.224240591397848},{"$f":"IF($D27=1,\"\",(AG27*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE27*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.172740591397847},{"$f":"IF($D27=1,\"\",(AH27*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF27*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.191596264367817},{"$f":"IF($D27=1,\"\",(AI27*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG27*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.441732166890986},{"$f":"IF($D27=1,\"\",(AJ27*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH27*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.747172222222222},{"$f":"IF($D27=1,\"\",(AK27*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI27*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.283845430107526},{"$f":"IF($D27=1,\"\",(AL27*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ27*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.724613888888886},{"$f":"IF($D27=1,\"\",(AM27*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK27*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.167748655913979},{"$f":"IF($D27=1,\"\",(AN27*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL27*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.038400537634409},{"$f":"IF($D27=1,\"\",(AO27*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM27*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.793948611111112},{"$f":"IF($D27=1,\"\",(AP27*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN27*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.985352150537636},{"$f":"IF($D27=1,\"\",(AQ27*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO27*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.552497919556174},{"$f":"IF($D27=1,\"\",(AR27*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP27*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.278192204301074},{"$f":"IF($D27=1,\"\",(AS27*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ27*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.227268817204298},{"$f":"IF($D27=1,\"\",(AT27*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR27*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.239001488095241},{"$f":"IF($D27=1,\"\",(AU27*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS27*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.461135935397042},{"$f":"IF($D27=1,\"\",(AV27*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT27*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.751541666666668},{"$f":"IF($D27=1,\"\",(AW27*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU27*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.265887096774193},{"$f":"IF($D27=1,\"\",(AX27*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV27*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.736162499999999},{"$f":"IF($D27=1,\"\",(AY27*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW27*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.167036290322581},{"$f":"IF($D27=1,\"\",(AZ27*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX27*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.056099462365587},{"$f":"IF($D27=1,\"\",(BA27*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY27*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.784961111111109},7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077,7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077,{"$f":"IF($D27=1,\"\",MAX(F27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD27,0))","v":6.3958437499999938},{"$f":"IF($D27=1,\"\",MAX(G27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE27,0))","v":9.1408999999999949},{"$f":"IF($D27=1,\"\",MAX(H27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF27,0))","v":7.7520749999999978},{"$f":"IF($D27=1,\"\",MAX(I27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG27,0))","v":6.9539855769230741},{"$f":"IF($D27=1,\"\",MAX(J27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH27,0))","v":12.586674999999993},{"$f":"IF($D27=1,\"\",MAX(K27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI27,0))","v":10.076834134615375},{"$f":"IF($D27=1,\"\",MAX(L27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ27,0))","v":9.1968894230769216},{"$f":"IF($D27=1,\"\",MAX(M27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK27,0))","v":6.5073557692307666},{"$f":"IF($D27=1,\"\",MAX(N27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL27,0))","v":14.880015000000004},{"$f":"IF($D27=1,\"\",MAX(O27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM27,0))","v":13.815144230769228},{"$f":"IF($D27=1,\"\",MAX(P27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN27,0))","v":11.295604166666656},{"$f":"IF($D27=1,\"\",MAX(Q27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO27,0))","v":12.192182291666661},{"$f":"IF($D27=1,\"\",MAX(R27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP27,0))","v":6.225238425925923},{"$f":"IF($D27=1,\"\",MAX(S27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ27,0))","v":8.8411199999999965},{"$f":"IF($D27=1,\"\",MAX(T27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR27,0))","v":7.4132875000000027},{"$f":"IF($D27=1,\"\",MAX(U27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS27,0))","v":6.6157331730769258},{"$f":"IF($D27=1,\"\",MAX(V27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT27,0))","v":12.213713541666671},{"$f":"IF($D27=1,\"\",MAX(W27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU27,0))","v":9.7723413461538442},{"$f":"IF($D27=1,\"\",MAX(X27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV27,0))","v":8.9213317307692321},{"$f":"IF($D27=1,\"\",MAX(Y27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW27,0))","v":6.26263461538462},{"$f":"IF($D27=1,\"\",MAX(Z27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX27,0))","v":15.139265000000002},{"$f":"IF($D27=1,\"\",MAX(AA27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY27,0))","v":14.066687500000008},{"$f":"IF($D27=1,\"\",MAX(AB27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ27,0))","v":11.394560096153846},{"$f":"IF($D27=1,\"\",MAX(AC27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA27,0))","v":12.543682499999996},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD27-CX27))","v":0},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE27-CY27))","v":1.0838999999999945},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF27-CZ27))","v":5.9074999999998212E-2},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG27-DA27))","v":0},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH27-DB27))","v":2.6756749999999929},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI27-DC27))","v":2.6528341346153743},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ27-DD27))","v":0.55188942307692201},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK27-DE27))","v":1.6623557692307669},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL27-DF27))","v":10.449015000000003},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM27-DG27))","v":7.7131442307692275},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN27-DH27))","v":6.6246041666666562},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO27-DI27))","v":9.1151822916666614},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP27-DJ27))","v":0},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ27-DK27))","v":0.78411999999999615},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR27-DL27))","v":0},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS27-DM27))","v":0},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT27-DN27))","v":2.3027135416666713},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU27-DO27))","v":2.3483413461538438},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV27-DP27))","v":0.27633173076923256},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW27-DQ27))","v":1.4176346153846202},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX27-DR27))","v":10.708265000000001},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY27-DS27))","v":7.9646875000000072},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ27-DT27))","v":6.7235600961538458},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA27-DU27))","v":9.4666824999999957},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ27))","v":9.9627091604631879},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA27))","v":12.74013245492371},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB27))","v":11.488759408602146},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC27))","v":10.631394023986765},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD27))","v":16.225403735632177},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE27))","v":13.353844756185929},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF27))","v":12.377250854700858},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG27))","v":9.9489622622001654},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH27))","v":18.498886111111116},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI27))","v":17.881405190239864},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ27))","v":15.344766129032251},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK27))","v":16.027343055555548},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL27))","v":9.7002219235364393},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM27))","v":12.462502080443826},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN27))","v":11.175307795698924},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO27))","v":10.317250413564935},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP27))","v":15.913977678571428},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ27))","v":13.068017910756804},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR27))","v":12.129092948717947},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS27))","v":9.7423629032258106},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT27))","v":18.804837500000005},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU27))","v":18.168732940446656},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV27))","v":15.627131306865181},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW27))","v":16.277038888888889},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ27-CX27))","v":2.5677091604631883},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA27-CY27))","v":4.6831324549237099},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB27-CZ27))","v":3.7957594086021462},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC27-DA27))","v":2.7023940239867645},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD27-DB27))","v":6.3144037356321778},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE27-DC27))","v":5.9298447561859282},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF27-DD27))","v":3.7322508547008582},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG27-DE27))","v":5.1039622622001657},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH27-DF27))","v":14.067886111111115},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI27-DG27))","v":11.779405190239864},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ27-DH27))","v":10.673766129032252},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK27-DI27))","v":12.950343055555548},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL27-DJ27))","v":2.3052219235364397},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM27-DK27))","v":4.4055020804438261},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN27-DL27))","v":3.4823077956989241},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO27-DM27))","v":2.3882504135649345},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP27-DN27))","v":6.0029776785714279},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ27-DO27))","v":5.644017910756804},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR27-DP27))","v":3.4840929487179473},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS27-DQ27))","v":4.8973629032258108},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT27-DR27))","v":14.373837500000004},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU27-DS27))","v":12.066732940446656},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV27-DT27))","v":10.956131306865181},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B27,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW27-DU27))","v":13.200038888888889},420660.80867515999,1583676.4775507189,1156341.0801948358,{"$f":"+HN27-'Revenue Requirement'!K26","v":0}]
[null,10076,"Heyburn, City of",0,0,{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD28)))","v":6.3060000000000009},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE28)))","v":6.3490000000000002},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF28)))","v":7.9270000000000014},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG28)))","v":7.5400000000000009},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH28)))","v":7.3450000000000006},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI28)))","v":6.5460000000000012},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ28)))","v":5.9690000000000012},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK28)))","v":5.1870000000000012},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL28)))","v":6.0140000000000011},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM28)))","v":6.2439999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN28)))","v":6.01},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO28)))","v":5.4730000000000008},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP28)))","v":6.3260000000000005},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ28)))","v":6.3689999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR28)))","v":7.9540000000000006},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS28)))","v":7.5650000000000013},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT28)))","v":7.3689999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU28)))","v":6.5679999999999996},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV28)))","v":5.9880000000000013},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW28)))","v":5.2030000000000012},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX28)))","v":6.0340000000000007},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY28)))","v":6.2640000000000011},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ28)))","v":6.0300000000000011},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA28)))","v":5.49},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6578100961538462},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0319600000000007},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3483425000000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3554495192307696},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8044574999999998},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1537379807692307},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7056826923076924},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4952956730769227},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8101000000000003},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1398269230769227},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6631365740740742},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4060885416666666},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6392592592592585},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0287750000000004},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3428025000000003},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3490048076923085},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9218906249999996},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1472596153846162},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7030336538461537},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4909302884615379},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.80952},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1367355769230771},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6792956730769228},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3858524999999995},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9953750000000006},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5478598130841119},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6550290697674424},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8858109756097567},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3630101351351351},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7273761467889912},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1228026315789466},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7442134146341473},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8320374999999998},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0298048780487816},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5917532051282048},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.537997023809524},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9667884615384619},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5389719626168228},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.643046511627908},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8746615853658533},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4701909722222233},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7165351681957191},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1131743421052631},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7304054878048785},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8201343749999999},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0143719512195126},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6041829268292691},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B28,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B28,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5072656250000001},{"$f":"IF($D28=1,\"\",(AD28*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB28*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3657688172043017},{"$f":"IF($D28=1,\"\",(AE28*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC28*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8164313453536751},{"$f":"IF($D28=1,\"\",(AF28*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD28*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0277782258064523},{"$f":"IF($D28=1,\"\",(AG28*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE28*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1484045698924739},{"$f":"IF($D28=1,\"\",(AH28*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF28*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6167155172413796},{"$f":"IF($D28=1,\"\",(AI28*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG28*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9660928667563926},{"$f":"IF($D28=1,\"\",(AJ28*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH28*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4595777777777776},{"$f":"IF($D28=1,\"\",(AK28*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI28*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.164173387096775},{"$f":"IF($D28=1,\"\",(AL28*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ28*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.375405555555556},{"$f":"IF($D28=1,\"\",(AM28*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK28*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6504623655913981},{"$f":"IF($D28=1,\"\",(AN28*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL28*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2138467741935486},{"$f":"IF($D28=1,\"\",(AO28*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM28*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0009791666666663},{"$f":"IF($D28=1,\"\",(AP28*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN28*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.357255376344086},{"$f":"IF($D28=1,\"\",(AQ28*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO28*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8107073509015263},{"$f":"IF($D28=1,\"\",(AR28*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP28*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0192594086021511},{"$f":"IF($D28=1,\"\",(AS28*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ28*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1398857526881718},{"$f":"IF($D28=1,\"\",(AT28*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR28*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7283050595238096},{"$f":"IF($D28=1,\"\",(AU28*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS28*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9576944818304183},{"$f":"IF($D28=1,\"\",(AV28*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT28*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4539819444444451},{"$f":"IF($D28=1,\"\",(AW28*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU28*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1556451612903231},{"$f":"IF($D28=1,\"\",(AX28*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV28*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3697930555555562},{"$f":"IF($D28=1,\"\",(AY28*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW28*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.641930107526882},{"$f":"IF($D28=1,\"\",(AZ28*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX28*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2053212365591399},{"$f":"IF($D28=1,\"\",(BA28*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY28*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9953694444444445},0.98699999999999999,1.5629999999999999,1.036,0.88600000000000001,1.585,1.258,1.129,0.46500000000000002,0.36799999999999999,0.38,0.63300000000000001,0.49399999999999999,0.98699999999999999,1.5629999999999999,1.036,0.88600000000000001,1.585,1.258,1.129,0.46500000000000002,0.36799999999999999,0.38,0.63300000000000001,0.49399999999999999,{"$f":"IF($D28=1,\"\",MAX(F28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD28,0))","v":1.6481899038461547},{"$f":"IF($D28=1,\"\",MAX(G28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE28,0))","v":1.3170399999999995},{"$f":"IF($D28=1,\"\",MAX(H28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF28,0))","v":1.5786575000000012},{"$f":"IF($D28=1,\"\",MAX(I28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG28,0))","v":1.1845504807692313},{"$f":"IF($D28=1,\"\",MAX(J28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH28,0))","v":1.5405425000000008},{"$f":"IF($D28=1,\"\",MAX(K28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI28,0))","v":1.3922620192307704},{"$f":"IF($D28=1,\"\",MAX(L28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ28,0))","v":1.2633173076923088},{"$f":"IF($D28=1,\"\",MAX(M28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK28,0))","v":0.69170432692307848},{"$f":"IF($D28=1,\"\",MAX(N28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL28,0))","v":1.2039000000000009},{"$f":"IF($D28=1,\"\",MAX(O28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM28,0))","v":1.1041730769230771},{"$f":"IF($D28=1,\"\",MAX(P28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN28,0))","v":1.3468634259259256},{"$f":"IF($D28=1,\"\",MAX(Q28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO28,0))","v":1.0669114583333341},{"$f":"IF($D28=1,\"\",MAX(R28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP28,0))","v":1.686740740740742},{"$f":"IF($D28=1,\"\",MAX(S28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ28,0))","v":1.3402249999999993},{"$f":"IF($D28=1,\"\",MAX(T28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR28,0))","v":1.6111975000000003},{"$f":"IF($D28=1,\"\",MAX(U28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS28,0))","v":1.2159951923076928},{"$f":"IF($D28=1,\"\",MAX(V28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT28,0))","v":1.4471093750000001},{"$f":"IF($D28=1,\"\",MAX(W28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU28,0))","v":1.4207403846153834},{"$f":"IF($D28=1,\"\",MAX(X28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV28,0))","v":1.2849663461538476},{"$f":"IF($D28=1,\"\",MAX(Y28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW28,0))","v":0.71206971153846332},{"$f":"IF($D28=1,\"\",MAX(Z28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX28,0))","v":1.2244800000000007},{"$f":"IF($D28=1,\"\",MAX(AA28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY28,0))","v":1.127264423076924},{"$f":"IF($D28=1,\"\",MAX(AB28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ28,0))","v":1.3507043269230783},{"$f":"IF($D28=1,\"\",MAX(AC28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA28,0))","v":1.1041475000000007},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD28-CX28))","v":0.66118990384615473},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE28-CY28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF28-CZ28))","v":0.54265750000000113},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG28-DA28))","v":0.2985504807692313},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH28-DB28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI28-DC28))","v":0.13426201923077041},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ28-DD28))","v":0.13431730769230876},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK28-DE28))","v":0.22670432692307846},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL28-DF28))","v":0.83590000000000086},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM28-DG28))","v":0.72417307692307709},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN28-DH28))","v":0.71386342592592555},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO28-DI28))","v":0.57291145833333412},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP28-DJ28))","v":0.699740740740742},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ28-DK28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR28-DL28))","v":0.57519750000000025},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS28-DM28))","v":0.32999519230769281},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT28-DN28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU28-DO28))","v":0.16274038461538343},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV28-DP28))","v":0.15596634615384763},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW28-DQ28))","v":0.2470697115384633},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX28-DR28))","v":0.85648000000000069},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY28-DS28))","v":0.74726442307692398},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ28-DT28))","v":0.71770432692307828},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA28-DU28))","v":0.61014750000000073},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ28))","v":1.9402311827956993},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA28))","v":1.5325686546463251},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB28))","v":1.8992217741935491},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC28))","v":1.3915954301075271},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD28))","v":1.728284482758621},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE28))","v":1.5799071332436085},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF28))","v":1.5094222222222236},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG28))","v":1.0228266129032262},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH28))","v":1.6385944444444451},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI28))","v":1.5935376344086016},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ28))","v":1.7961532258064512},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK28))","v":1.4720208333333344},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL28))","v":1.9687446236559145},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM28))","v":1.5582926490984734},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN28))","v":1.9347405913978495},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO28))","v":1.4251142473118295},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP28))","v":1.6406949404761901},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ28))","v":1.6103055181695813},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR28))","v":1.5340180555555563},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS28))","v":1.047354838709678},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT28))","v":1.6642069444444445},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU28))","v":1.6220698924731192},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV28))","v":1.8246787634408612},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW28))","v":1.4946305555555557},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ28-CX28))","v":0.95323118279569929},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA28-CY28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB28-CZ28))","v":0.86322177419354906},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC28-DA28))","v":0.50559543010752706},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD28-DB28))","v":0.14328448275862105},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE28-DC28))","v":0.32190713324360853},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF28-DD28))","v":0.38042222222222355},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG28-DE28))","v":0.5578266129032261},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH28-DF28))","v":1.2705944444444452},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI28-DG28))","v":1.2135376344086017},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ28-DH28))","v":1.1631532258064512},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK28-DI28))","v":0.97802083333333445},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL28-DJ28))","v":0.98174462365591453},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM28-DK28))","v":0},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN28-DL28))","v":0.89874059139784945},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO28-DM28))","v":0.53911424731182944},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP28-DN28))","v":5.5694940476190169E-2},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ28-DO28))","v":0.35230551816958133},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR28-DP28))","v":0.40501805555555626},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS28-DQ28))","v":0.58235483870967797},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT28-DR28))","v":1.2962069444444446},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU28-DS28))","v":1.2420698924731193},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV28-DT28))","v":1.1916787634408612},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B28,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW28-DU28))","v":1.0006305555555557},51493.425342156399,188997.48489908659,151735.68721403144,{"$f":"+HN28-'Revenue Requirement'!K27","v":0}]
[null,10078,"McCleary, City of",0,0,{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD29)))","v":7.1820000000000004},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE29)))","v":8.1189999999999998},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF29)))","v":8.532},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG29)))","v":8.7490000000000006},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH29)))","v":9.0609999999999999},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI29)))","v":8.4030000000000005},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ29)))","v":7.0090000000000003},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK29)))","v":6.5359999999999996},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL29)))","v":5.8890000000000002},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM29)))","v":5.5970000000000004},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN29)))","v":5.7370000000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO29)))","v":6.4829999999999997},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP29)))","v":6.7669999999999995},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ29)))","v":7.6930000000000005},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR29)))","v":8.077},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS29)))","v":8.3050000000000015},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT29)))","v":8.6130000000000013},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU29)))","v":7.9859999999999998},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV29)))","v":6.5949999999999998},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW29)))","v":6.1280000000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX29)))","v":5.4790000000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY29)))","v":5.1859999999999999},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ29)))","v":5.3239999999999998},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA29)))","v":6.0739999999999998},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7143701923076922},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3964274999999997},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1333849999999996},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5597980769230775},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9312174999999998},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4850408653846152},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0469855769230767},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4359903846153852},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4497099999999996},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.388911057692308},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.411453703703704},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6299687499999997},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0685254629629632},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8109275},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6466774999999991},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9850264423076913},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5118697916666664},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.920807692307692},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4368028846153837},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8904567307692308},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9472199999999997},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9060168269230768},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9499807692307689},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0217375000000004},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0478689024390246},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.703576323987539},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2072790697674423},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5690731707317074},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2643277027027029},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8605045871559631},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3871447368421053},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7427286585365853},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.671875},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5849420731707315},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.641923076923077},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6816190476190478},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2827179487179481},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9558909657320869},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3474912790697671},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8490609756097558},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6359270833333333},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1187217125382261},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6189046052631575},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0184146341463411},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9185062500000001},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8513902439024392},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8954725609756096},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B29,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B29,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9078781249999999},{"$f":"IF($D29=1,\"\",(AD29*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB29*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9796760752688169},{"$f":"IF($D29=1,\"\",(AE29*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC29*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6427447988904298},{"$f":"IF($D29=1,\"\",(AF29*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD29*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2428198924731184},{"$f":"IF($D29=1,\"\",(AG29*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE29*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6821666666666673},{"$f":"IF($D29=1,\"\",(AH29*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF29*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2223103448275863},{"$f":"IF($D29=1,\"\",(AI29*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG29*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7700699865410501},{"$f":"IF($D29=1,\"\",(AJ29*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH29*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3461638888888885},{"$f":"IF($D29=1,\"\",(AK29*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI29*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6894986559139786},{"$f":"IF($D29=1,\"\",(AL29*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ29*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.659561111111111},{"$f":"IF($D29=1,\"\",(AM29*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK29*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5936129032258068},{"$f":"IF($D29=1,\"\",(AN29*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL29*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6693924731182799},{"$f":"IF($D29=1,\"\",(AO29*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM29*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7207388888888886},{"$f":"IF($D29=1,\"\",(AP29*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN29*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3196384408602144},{"$f":"IF($D29=1,\"\",(AQ29*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO29*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9850374479889044},{"$f":"IF($D29=1,\"\",(AR29*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP29*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5836129032258057},{"$f":"IF($D29=1,\"\",(AS29*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ29*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0433642473118274},{"$f":"IF($D29=1,\"\",(AT29*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR29*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7078943452380955},{"$f":"IF($D29=1,\"\",(AU29*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS29*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1276958277254368},{"$f":"IF($D29=1,\"\",(AV29*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT29*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6692458333333327},{"$f":"IF($D29=1,\"\",(AW29*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU29*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0651478494623654},{"$f":"IF($D29=1,\"\",(AX29*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV29*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0455694444444443},{"$f":"IF($D29=1,\"\",(AY29*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW29*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0002137096774195},{"$f":"IF($D29=1,\"\",(AZ29*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX29*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0442298387096769},{"$f":"IF($D29=1,\"\",(BA29*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY29*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.082244444444445},1.262,1.089,1.1499999999999999,0.97399999999999998,1.653,1.4339999999999999,1.044,0.98,0.76600000000000001,0.89500000000000002,0.28499999999999998,0.94599999999999995,1.262,1.089,1.1499999999999999,0.97399999999999998,1.653,1.4339999999999999,1.044,0.98,0.76600000000000001,0.89500000000000002,0.28499999999999998,0.94599999999999995,{"$f":"IF($D29=1,\"\",MAX(F29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD29,0))","v":2.4676298076923082},{"$f":"IF($D29=1,\"\",MAX(G29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE29,0))","v":2.7225725000000001},{"$f":"IF($D29=1,\"\",MAX(H29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF29,0))","v":2.3986150000000004},{"$f":"IF($D29=1,\"\",MAX(I29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG29,0))","v":2.1892019230769231},{"$f":"IF($D29=1,\"\",MAX(J29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH29,0))","v":3.1297825000000001},{"$f":"IF($D29=1,\"\",MAX(K29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI29,0))","v":2.9179591346153853},{"$f":"IF($D29=1,\"\",MAX(L29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ29,0))","v":1.9620144230769236},{"$f":"IF($D29=1,\"\",MAX(M29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK29,0))","v":2.1000096153846144},{"$f":"IF($D29=1,\"\",MAX(N29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL29,0))","v":1.4392900000000006},{"$f":"IF($D29=1,\"\",MAX(O29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM29,0))","v":1.2080889423076924},{"$f":"IF($D29=1,\"\",MAX(P29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN29,0))","v":1.3255462962962961},{"$f":"IF($D29=1,\"\",MAX(Q29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO29,0))","v":1.8530312499999999},{"$f":"IF($D29=1,\"\",MAX(R29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP29,0))","v":2.6984745370370362},{"$f":"IF($D29=1,\"\",MAX(S29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ29,0))","v":2.8820725000000005},{"$f":"IF($D29=1,\"\",MAX(T29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR29,0))","v":2.4303225000000008},{"$f":"IF($D29=1,\"\",MAX(U29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS29,0))","v":2.3199735576923102},{"$f":"IF($D29=1,\"\",MAX(V29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT29,0))","v":3.101130208333335},{"$f":"IF($D29=1,\"\",MAX(W29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU29,0))","v":3.0651923076923078},{"$f":"IF($D29=1,\"\",MAX(X29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV29,0))","v":2.158197115384616},{"$f":"IF($D29=1,\"\",MAX(Y29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW29,0))","v":2.2375432692307693},{"$f":"IF($D29=1,\"\",MAX(Z29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX29,0))","v":1.5317800000000004},{"$f":"IF($D29=1,\"\",MAX(AA29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY29,0))","v":1.2799831730769231},{"$f":"IF($D29=1,\"\",MAX(AB29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ29,0))","v":1.3740192307692309},{"$f":"IF($D29=1,\"\",MAX(AC29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA29,0))","v":2.0522624999999994},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD29-CX29))","v":1.2056298076923082},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE29-CY29))","v":1.6335725000000001},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF29-CZ29))","v":1.2486150000000005},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG29-DA29))","v":1.2152019230769231},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH29-DB29))","v":1.4767825000000001},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI29-DC29))","v":1.4839591346153853},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ29-DD29))","v":0.9180144230769236},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK29-DE29))","v":1.1200096153846144},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL29-DF29))","v":0.67329000000000061},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM29-DG29))","v":0.31308894230769235},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN29-DH29))","v":1.0405462962962961},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO29-DI29))","v":0.90703124999999996},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP29-DJ29))","v":1.4364745370370362},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ29-DK29))","v":1.7930725000000005},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR29-DL29))","v":1.2803225000000009},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS29-DM29))","v":1.3459735576923102},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT29-DN29))","v":1.4481302083333349},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU29-DO29))","v":1.6311923076923078},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV29-DP29))","v":1.114197115384616},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW29-DQ29))","v":1.2575432692307693},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX29-DR29))","v":0.76578000000000035},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY29-DS29))","v":0.38498317307692309},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ29-DT29))","v":1.089019230769231},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA29-DU29))","v":1.1062624999999995},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ29))","v":3.2023239247311834},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA29))","v":3.47625520110957},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB29))","v":3.2891801075268816},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC29))","v":3.0668333333333333},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD29))","v":3.8386896551724137},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE29))","v":3.6329300134589504},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF29))","v":2.6628361111111118},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG29))","v":2.846501344086021},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH29))","v":2.2294388888888892},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI29))","v":2.0033870967741936},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ29))","v":2.0676075268817202},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK29))","v":2.7622611111111111},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL29))","v":3.447361559139785},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM29))","v":3.7079625520110961},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN29))","v":3.4933870967741942},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO29))","v":3.2616357526881741},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP29))","v":3.9051056547619059},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ29))","v":3.858304172274563},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR29))","v":2.9257541666666671},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS29))","v":3.0628521505376347},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT29))","v":2.4334305555555558},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU29))","v":2.1857862903225804},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV29))","v":2.2797701612903229},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW29))","v":2.9917555555555548},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ29-CX29))","v":1.9403239247311834},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA29-CY29))","v":2.38725520110957},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB29-CZ29))","v":2.1391801075268817},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC29-DA29))","v":2.0928333333333331},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD29-DB29))","v":2.1856896551724136},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE29-DC29))","v":2.1989300134589502},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF29-DD29))","v":1.6188361111111118},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG29-DE29))","v":1.866501344086021},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH29-DF29))","v":1.4634388888888892},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI29-DG29))","v":1.1083870967741936},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ29-DH29))","v":1.7826075268817203},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK29-DI29))","v":1.8162611111111111},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL29-DJ29))","v":2.185361559139785},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM29-DK29))","v":2.6189625520110962},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN29-DL29))","v":2.3433870967741943},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO29-DM29))","v":2.2876357526881739},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP29-DN29))","v":2.2521056547619058},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ29-DO29))","v":2.4243041722745629},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR29-DP29))","v":1.8817541666666671},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS29-DQ29))","v":2.0828521505376347},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT29-DR29))","v":1.6674305555555557},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU29-DS29))","v":1.2907862903225804},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV29-DT29))","v":1.994770161290323},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B29,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW29-DU29))","v":2.0457555555555551},132943.70420020481,345339.86088378495,249280.42420020484,{"$f":"+HN29-'Revenue Requirement'!K28","v":0}]
[null,10079,"McMinnville, City of",0,0,{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD30)))","v":135.26603846153844},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE30)))","v":147.48249999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF30)))","v":157.98100000000002},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG30)))","v":158.4511346153846},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH30)))","v":154.952},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI30)))","v":147.41557692307694},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ30)))","v":143.24042307692307},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK30)))","v":122.4078076923077},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL30)))","v":128.58249999999998},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM30)))","v":137.12915384615383},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN30)))","v":135.67816666666667},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO30)))","v":127.79129166666668},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP30)))","v":135.59757407407409},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ30)))","v":147.845},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR30)))","v":158.3775},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS30)))","v":158.84451923076924},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT30)))","v":155.33297916666666},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU30)))","v":147.77415384615384},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV30)))","v":143.6086346153846},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW30)))","v":122.74625},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX30)))","v":128.95600000000002},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY30)))","v":137.48876923076924},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ30)))","v":136.06523076923077},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA30)))","v":128.124},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.400192307692322},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.510137499999999},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.70245999999999},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.67570673076922},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.438252500000004},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.172776442307693},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.84417307692307},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.176737980769232},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.677745000000002},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.612040865384614},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.064335648148145},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.14216145833332},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.199516203703695},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.120332500000004},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.35301750000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.39247596153845},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.77233854166667},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.808367788461538},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.468000000000004},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.801617788461527},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.328595000000007},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.221163461538467},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.656156250000009},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.733817500000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.714588414634136},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.031479750778814},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.923459302325583},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.975908536585365},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.92743243243244},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.82791743119266},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.07253618421052},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.486054878048776},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.305937500000006},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.222292682926827},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.093355769230769},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.486839285714289},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.47315064102564},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.503669781931464},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.429476744186047},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.541576219512194},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.212468749999999},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.339253822629971},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.549720394736852},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.928948170731708},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.761431250000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.659435975609753},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.442530487804888},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B30,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B30,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.019621874999999},{"$f":"IF($D30=1,\"\",(AD30*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB30*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.839872311827961},{"$f":"IF($D30=1,\"\",(AE30*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC30*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.057087378640787},{"$f":"IF($D30=1,\"\",(AF30*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD30*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.245502688172039},{"$f":"IF($D30=1,\"\",(AG30*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE30*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.786548387096772},{"$f":"IF($D30=1,\"\",(AH30*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF30*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.289972701149424},{"$f":"IF($D30=1,\"\",(AI30*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG30*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":86.778740242261108},{"$f":"IF($D30=1,\"\",(AJ30*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH30*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.073926388888893},{"$f":"IF($D30=1,\"\",(AK30*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI30*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.173318548387101},{"$f":"IF($D30=1,\"\",(AL30*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ30*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.734719444444437},{"$f":"IF($D30=1,\"\",(AM30*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK30*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.859571236559134},{"$f":"IF($D30=1,\"\",(AN30*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL30*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.850698924731176},{"$f":"IF($D30=1,\"\",(AO30*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM30*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.636344444444447},{"$f":"IF($D30=1,\"\",(AP30*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN30*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.507814516129031},{"$f":"IF($D30=1,\"\",(AQ30*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO30*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.605840499306524},{"$f":"IF($D30=1,\"\",(AR30*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP30*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.829229838709679},{"$f":"IF($D30=1,\"\",(AS30*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ30*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":96.436702956989237},{"$f":"IF($D30=1,\"\",(AT30*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR30*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.103822916666672},{"$f":"IF($D30=1,\"\",(AU30*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS30*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":87.359646029609692},{"$f":"IF($D30=1,\"\",(AV30*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT30*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.635837499999994},{"$f":"IF($D30=1,\"\",(AW30*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU30*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.717967741935482},{"$f":"IF($D30=1,\"\",(AX30*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV30*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.298744444444452},{"$f":"IF($D30=1,\"\",(AY30*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW30*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.392875000000004},{"$f":"IF($D30=1,\"\",(AZ30*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX30*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.422192204301084},{"$f":"IF($D30=1,\"\",(BA30*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY30*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.194175000000001},25.384,25.289000000000001,35.914999999999999,33.323999999999998,48.256999999999998,27.738,32.606999999999999,16.57,15.061,26.756,24.091999999999999,25.893000000000001,25.384,25.289000000000001,35.914999999999999,33.323999999999998,48.256999999999998,27.738,32.606999999999999,16.57,15.061,26.756,24.091999999999999,25.893000000000001,{"$f":"IF($D30=1,\"\",MAX(F30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD30,0))","v":44.865846153846121},{"$f":"IF($D30=1,\"\",MAX(G30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE30,0))","v":54.972362499999988},{"$f":"IF($D30=1,\"\",MAX(H30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF30,0))","v":56.278540000000035},{"$f":"IF($D30=1,\"\",MAX(I30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG30,0))","v":51.775427884615382},{"$f":"IF($D30=1,\"\",MAX(J30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH30,0))","v":55.513747499999994},{"$f":"IF($D30=1,\"\",MAX(K30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI30,0))","v":51.242800480769247},{"$f":"IF($D30=1,\"\",MAX(L30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ30,0))","v":54.396249999999995},{"$f":"IF($D30=1,\"\",MAX(M30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK30,0))","v":39.231069711538467},{"$f":"IF($D30=1,\"\",MAX(N30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL30,0))","v":44.90475499999998},{"$f":"IF($D30=1,\"\",MAX(O30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM30,0))","v":51.517112980769213},{"$f":"IF($D30=1,\"\",MAX(P30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN30,0))","v":48.613831018518525},{"$f":"IF($D30=1,\"\",MAX(Q30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO30,0))","v":40.649130208333361},{"$f":"IF($D30=1,\"\",MAX(R30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP30,0))","v":45.398057870370394},{"$f":"IF($D30=1,\"\",MAX(S30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ30,0))","v":54.724667499999995},{"$f":"IF($D30=1,\"\",MAX(T30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR30,0))","v":56.024482499999991},{"$f":"IF($D30=1,\"\",MAX(U30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS30,0))","v":51.452043269230785},{"$f":"IF($D30=1,\"\",MAX(V30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT30,0))","v":51.560640624999991},{"$f":"IF($D30=1,\"\",MAX(W30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU30,0))","v":50.965786057692299},{"$f":"IF($D30=1,\"\",MAX(X30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV30,0))","v":54.140634615384599},{"$f":"IF($D30=1,\"\",MAX(Y30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW30,0))","v":38.944632211538476},{"$f":"IF($D30=1,\"\",MAX(Z30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX30,0))","v":44.62740500000001},{"$f":"IF($D30=1,\"\",MAX(AA30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY30,0))","v":51.267605769230769},{"$f":"IF($D30=1,\"\",MAX(AB30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ30,0))","v":47.409074519230757},{"$f":"IF($D30=1,\"\",MAX(AC30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA30,0))","v":41.390182499999995},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD30-CX30))","v":19.481846153846121},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE30-CY30))","v":29.683362499999987},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF30-CZ30))","v":20.363540000000036},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG30-DA30))","v":18.451427884615384},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH30-DB30))","v":7.2567474999999959},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI30-DC30))","v":23.504800480769248},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ30-DD30))","v":21.789249999999996},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK30-DE30))","v":22.661069711538467},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL30-DF30))","v":29.84375499999998},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM30-DG30))","v":24.761112980769212},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN30-DH30))","v":24.521831018518526},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO30-DI30))","v":14.75613020833336},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP30-DJ30))","v":20.014057870370394},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ30-DK30))","v":29.435667499999994},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR30-DL30))","v":20.109482499999991},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS30-DM30))","v":18.128043269230787},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT30-DN30))","v":3.3036406249999928},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU30-DO30))","v":23.227786057692299},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV30-DP30))","v":21.533634615384599},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW30-DQ30))","v":22.374632211538476},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX30-DR30))","v":29.56640500000001},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY30-DS30))","v":24.511605769230769},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ30-DT30))","v":23.317074519230758},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA30-DU30))","v":15.497182499999994},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ30))","v":54.426166149710483},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA30))","v":65.4254126213592},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB30))","v":67.735497311827984},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC30))","v":62.664586228287831},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD30))","v":64.662027298850575},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE30))","v":60.636836680815833},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF30))","v":63.166496688034172},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG30))","v":49.234489143920598},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH30))","v":54.847780555555545},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI30))","v":62.269582609594693},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ30))","v":57.827467741935493},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK30))","v":52.154947222222233},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL30))","v":54.089759557945058},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM30))","v":65.239159500693475},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN30))","v":67.548270161290318},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO30))","v":62.40781627378},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP30))","v":61.229156249999988},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ30))","v":60.414507816544145},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR30))","v":62.972797115384608},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS30))","v":49.028282258064522},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT30))","v":54.657255555555565},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU30))","v":62.095894230769233},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV30))","v":57.643038564929682},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW30))","v":51.929824999999994},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ30-CX30))","v":29.042166149710482},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA30-CY30))","v":40.136412621359199},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB30-CZ30))","v":31.820497311827985},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC30-DA30))","v":29.340586228287833},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD30-DB30))","v":16.405027298850577},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE30-DC30))","v":32.898836680815833},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF30-DD30))","v":30.559496688034173},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG30-DE30))","v":32.664489143920598},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH30-DF30))","v":39.786780555555545},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI30-DG30))","v":35.513582609594692},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ30-DH30))","v":33.735467741935494},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK30-DI30))","v":26.261947222222233},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL30-DJ30))","v":28.705759557945058},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM30-DK30))","v":39.950159500693474},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN30-DL30))","v":31.633270161290319},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO30-DM30))","v":29.083816273780002},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP30-DN30))","v":12.972156249999991},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ30-DO30))","v":32.676507816544145},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR30-DP30))","v":30.365797115384609},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS30-DQ30))","v":32.458282258064521},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT30-DR30))","v":39.596255555555565},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU30-DS30))","v":35.339894230769232},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV30-DT30))","v":33.551038564929684},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B30,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW30-DU30))","v":26.036824999999993},2330765.1106366636,6864951.7796371747,5692297.6206366625,{"$f":"+HN30-'Revenue Requirement'!K29","v":0}]
[null,10080,"Milton, Town of",0,0,{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD31)))","v":8.6950000000000003},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE31)))","v":10.804},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF31)))","v":12.532999999999999},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG31)))","v":12.475},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH31)))","v":11.523},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI31)))","v":9.827},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ31)))","v":8.9689999999999994},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK31)))","v":7.6050000000000004},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL31)))","v":7.9880000000000004},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM31)))","v":8.67},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN31)))","v":8.5749999999999993},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO31)))","v":7.556},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP31)))","v":8.6980000000000004},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ31)))","v":10.807},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR31)))","v":12.535},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS31)))","v":12.477},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT31)))","v":11.526},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU31)))","v":9.83},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV31)))","v":8.9710000000000001},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW31)))","v":7.6079999999999997},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX31)))","v":7.9909999999999997},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY31)))","v":8.673},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ31)))","v":8.5779999999999994},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA31)))","v":7.5590000000000002},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1146201923076919},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3856024999999992},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1786049999999992},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3560408653846157},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7337950000000006},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7686418269230773},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9879759615384618},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7375745192307699},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4578125000000002},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8735600961538461},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8830439814814817},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7034531250000002},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1069537037037041},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3964774999999996},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1881275000000002},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.365473557692308},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7829010416666673},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7785024038461534},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9981658653846157},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7313413461538456},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4516999999999998},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8673461538461531},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8914014423076919},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6796950000000006},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7111920731707313},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9021931464174449},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5960784883720924},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8017195121951222},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2786689189189184},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5349021406727825},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7727796052631577},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6509420731707314},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.417540625},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7424115853658533},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7063653846153848},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.533922619047619},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6719391025641022},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.911143302180685},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.603959302325582},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8095853658536578},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3252187500000003},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5431957186544345},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7811973684210525},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6458871951219516},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4125937500000001},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7373932926829267},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7402987804878052},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B31,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B31,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4922437500000001},{"$f":"IF($D31=1,\"\",(AD31*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB31*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4959045698924722},{"$f":"IF($D31=1,\"\",(AE31*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC31*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7251664355062406},{"$f":"IF($D31=1,\"\",(AF31*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD31*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4468991935483864},{"$f":"IF($D31=1,\"\",(AG31*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE31*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.670802419354839},{"$f":"IF($D31=1,\"\",(AH31*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF31*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1149482758620692},{"$f":"IF($D31=1,\"\",(AI31*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG31*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2256635262449525},{"$f":"IF($D31=1,\"\",(AJ31*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH31*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4748930555555555},{"$f":"IF($D31=1,\"\",(AK31*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI31*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2585215053763443},{"$f":"IF($D31=1,\"\",(AL31*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ31*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9954694444444447},{"$f":"IF($D31=1,\"\",(AM31*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK31*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3748817204301069},{"$f":"IF($D31=1,\"\",(AN31*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL31*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3895981182795696},{"$f":"IF($D31=1,\"\",(AO31*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM31*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1576722222222227},{"$f":"IF($D31=1,\"\",(AP31*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN31*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5051733870967743},{"$f":"IF($D31=1,\"\",(AQ31*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO31*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7351844660194162},{"$f":"IF($D31=1,\"\",(AR31*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP31*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4556626344086041},{"$f":"IF($D31=1,\"\",(AS31*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ31*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6795443548387095},{"$f":"IF($D31=1,\"\",(AT31*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR31*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1581800595238096},{"$f":"IF($D31=1,\"\",(AU31*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS31*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2348344549125168},{"$f":"IF($D31=1,\"\",(AV31*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT31*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4843347222222212},{"$f":"IF($D31=1,\"\",(AW31*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU31*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2528077956989243},{"$f":"IF($D31=1,\"\",(AX31*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV31*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9898749999999996},{"$f":"IF($D31=1,\"\",(AY31*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW31*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3691948924731179},{"$f":"IF($D31=1,\"\",(AZ31*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX31*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3839260752688176},{"$f":"IF($D31=1,\"\",(BA31*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY31*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1519388888888891},1.9670000000000001,2.8479999999999999,1.7929999999999999,1.706,2.2149999999999999,1.889,1.4259999999999999,0.749,0.66,1.1879999999999999,0.82399999999999995,0.69799999999999995,1.9670000000000001,2.8479999999999999,1.7929999999999999,1.706,2.2149999999999999,1.889,1.4259999999999999,0.749,0.66,1.1879999999999999,0.82399999999999995,0.69799999999999995,{"$f":"IF($D31=1,\"\",MAX(F31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD31,0))","v":1.5803798076923083},{"$f":"IF($D31=1,\"\",MAX(G31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE31,0))","v":2.4183975000000011},{"$f":"IF($D31=1,\"\",MAX(H31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF31,0))","v":3.3543950000000002},{"$f":"IF($D31=1,\"\",MAX(I31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG31,0))","v":3.118959134615384},{"$f":"IF($D31=1,\"\",MAX(J31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH31,0))","v":2.789204999999999},{"$f":"IF($D31=1,\"\",MAX(K31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI31,0))","v":2.0583581730769227},{"$f":"IF($D31=1,\"\",MAX(L31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ31,0))","v":1.9810240384615376},{"$f":"IF($D31=1,\"\",MAX(M31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK31,0))","v":1.8674254807692305},{"$f":"IF($D31=1,\"\",MAX(N31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL31,0))","v":2.5301875000000003},{"$f":"IF($D31=1,\"\",MAX(O31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM31,0))","v":2.7964399038461538},{"$f":"IF($D31=1,\"\",MAX(P31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN31,0))","v":2.6919560185185176},{"$f":"IF($D31=1,\"\",MAX(Q31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO31,0))","v":1.8525468749999998},{"$f":"IF($D31=1,\"\",MAX(R31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP31,0))","v":1.5910462962962963},{"$f":"IF($D31=1,\"\",MAX(S31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ31,0))","v":2.4105225000000008},{"$f":"IF($D31=1,\"\",MAX(T31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR31,0))","v":3.3468724999999999},{"$f":"IF($D31=1,\"\",MAX(U31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS31,0))","v":3.1115264423076923},{"$f":"IF($D31=1,\"\",MAX(V31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT31,0))","v":2.7430989583333325},{"$f":"IF($D31=1,\"\",MAX(W31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU31,0))","v":2.0514975961538466},{"$f":"IF($D31=1,\"\",MAX(X31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV31,0))","v":1.9728341346153844},{"$f":"IF($D31=1,\"\",MAX(Y31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW31,0))","v":1.876658653846154},{"$f":"IF($D31=1,\"\",MAX(Z31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX31,0))","v":2.5392999999999999},{"$f":"IF($D31=1,\"\",MAX(AA31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY31,0))","v":2.8056538461538469},{"$f":"IF($D31=1,\"\",MAX(AB31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ31,0))","v":2.6865985576923075},{"$f":"IF($D31=1,\"\",MAX(AC31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA31,0))","v":1.8793049999999996},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD31-CX31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE31-CY31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF31-CZ31))","v":1.5613950000000003},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG31-DA31))","v":1.412959134615384},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH31-DB31))","v":0.57420499999999919},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI31-DC31))","v":0.16935817307692269},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ31-DD31))","v":0.55502403846153769},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK31-DE31))","v":1.1184254807692304},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL31-DF31))","v":1.8701875000000001},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM31-DG31))","v":1.6084399038461539},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN31-DH31))","v":1.8679560185185178},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO31-DI31))","v":1.1545468749999999},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP31-DJ31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ31-DK31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR31-DL31))","v":1.5538725},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS31-DM31))","v":1.4055264423076923},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT31-DN31))","v":0.52809895833333265},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU31-DO31))","v":0.16249759615384662},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV31-DP31))","v":0.54683413461538444},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW31-DQ31))","v":1.1276586538461539},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX31-DR31))","v":1.8792999999999997},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY31-DS31))","v":1.617653846153847},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ31-DT31))","v":1.8625985576923076},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA31-DU31))","v":1.1813049999999996},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ31))","v":2.1990954301075281},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA31))","v":3.0788335644937597},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB31))","v":4.0861008064516131},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC31))","v":3.8041975806451607},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD31))","v":3.4080517241379304},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE31))","v":2.6013364737550475},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF31))","v":2.4941069444444439},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG31))","v":2.3464784946236561},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH31))","v":2.9925305555555557},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI31))","v":3.295118279569893},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ31))","v":3.1854018817204297},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK31))","v":2.3983277777777774},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL31))","v":2.1928266129032261},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM31))","v":3.0718155339805842},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN31))","v":4.079337365591396},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO31))","v":3.7974556451612909},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP31))","v":3.3678199404761902},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ31))","v":2.5951655450874833},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR31))","v":2.4866652777777789},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS31))","v":2.3551922043010753},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT31))","v":3.001125},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU31))","v":3.3038051075268822},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV31))","v":3.1940739247311818},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW31))","v":2.4070611111111111},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ31-CX31))","v":0.23209543010752798},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA31-CY31))","v":0.2308335644937598},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB31-CZ31))","v":2.293100806451613},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC31-DA31))","v":2.0981975806451607},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD31-DB31))","v":1.1930517241379306},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE31-DC31))","v":0.71233647375504749},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF31-DD31))","v":1.068106944444444},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG31-DE31))","v":1.597478494623656},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH31-DF31))","v":2.3325305555555556},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI31-DG31))","v":2.1071182795698933},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ31-DH31))","v":2.3614018817204299},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK31-DI31))","v":1.7003277777777774},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL31-DJ31))","v":0.22582661290322603},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM31-DK31))","v":0.22381553398058429},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN31-DL31))","v":2.2863373655913959},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO31-DM31))","v":2.0914556451612909},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP31-DN31))","v":1.1528199404761903},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ31-DO31))","v":0.7061655450874833},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR31-DP31))","v":1.060665277777779},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS31-DQ31))","v":1.6061922043010752},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT31-DR31))","v":2.3411249999999999},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU31-DS31))","v":2.1158051075268824},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV31-DT31))","v":2.3700739247311819},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B31,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW31-DU31))","v":1.7090611111111111},120935.07813199783,354384.86630467762,287502.91748117877,{"$f":"+HN31-'Revenue Requirement'!K30","v":0}]
[null,10081,"Milton-Freewater, City of",0,0,{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD32)))","v":13.195038461538461},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE32)))","v":15.7605},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF32)))","v":21.233000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG32)))","v":20.137134615384618},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH32)))","v":18.577999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI32)))","v":16.960576923076925},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ32)))","v":16.156423076923076},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK32)))","v":10.179807692307694},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL32)))","v":14.4345},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM32)))","v":15.513153846153848},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN32)))","v":15.892166666666666},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO32)))","v":12.314291666666666},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP32)))","v":13.182574074074074},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ32)))","v":15.747999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR32)))","v":21.2255},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS32)))","v":20.127519230769231},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT32)))","v":18.564979166666667},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU32)))","v":16.946153846153848},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV32)))","v":16.163634615384616},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW32)))","v":10.206250000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX32)))","v":14.477},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY32)))","v":15.522769230769232},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ32)))","v":15.93223076923077},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA32)))","v":12.321999999999999},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3335336538461533},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.427739999999998},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.058595},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.952473557692308},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.525495000000001},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.193677884615385},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4732331730769221},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8767812499999996},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4608300000000005},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.474233173076923},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.36379398148148},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9987005208333333},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3669606481481491},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.415239999999999},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.051095},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.942858173076925},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.481885416666666},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.179254807692306},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4804447115384605},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.903223557692308},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5033300000000009},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.483848557692308},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.36749278846154},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0485975000000014},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0293262195121953},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1714984423676018},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.835933139534882},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.515984756097563},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6280777027027025},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6254495412844037},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2612763157894733},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1421737804878047},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4232749999999994},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4335060975609757},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2977467948717942},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3586220238095237},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8712916666666661},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1714984423676018},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.835933139534882},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.515984756097563},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6413819444444435},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6254495412844037},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2612763157894733},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1421737804878047},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4232749999999994},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4335060975609757},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5249390243902434},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B32,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B32,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1954968750000008},{"$f":"IF($D32=1,\"\",(AD32*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB32*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3177002688172053},{"$f":"IF($D32=1,\"\",(AE32*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC32*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.423227461858529},{"$f":"IF($D32=1,\"\",(AF32*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD32*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.030912634408601},{"$f":"IF($D32=1,\"\",(AG32*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE32*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.878322580645163},{"$f":"IF($D32=1,\"\",(AH32*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF32*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.718547413793104},{"$f":"IF($D32=1,\"\",(AI32*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG32*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5034885598923271},{"$f":"IF($D32=1,\"\",(AJ32*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH32*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5392958333333322},{"$f":"IF($D32=1,\"\",(AK32*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI32*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6712016129032259},{"$f":"IF($D32=1,\"\",(AL32*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ32*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1108055555555563},{"$f":"IF($D32=1,\"\",(AM32*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK32*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.692837365591398},{"$f":"IF($D32=1,\"\",(AN32*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL32*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6586774193548379},{"$f":"IF($D32=1,\"\",(AO32*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM32*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7666638888888881},{"$f":"IF($D32=1,\"\",(AP32*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN32*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3203897849462374},{"$f":"IF($D32=1,\"\",(AQ32*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO32*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.4162926490984749},{"$f":"IF($D32=1,\"\",(AR32*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP32*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.026880376344085},{"$f":"IF($D32=1,\"\",(AS32*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ32*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.872946236559143},{"$f":"IF($D32=1,\"\",(AT32*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR32*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.693098214285714},{"$f":"IF($D32=1,\"\",(AU32*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS32*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.4954131897711971},{"$f":"IF($D32=1,\"\",(AV32*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT32*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5434625000000004},{"$f":"IF($D32=1,\"\",(AW32*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU32*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6859865591397849},{"$f":"IF($D32=1,\"\",(AX32*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV32*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1344166666666675},{"$f":"IF($D32=1,\"\",(AY32*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW32*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6982137096774181},{"$f":"IF($D32=1,\"\",(AZ32*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX32*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6734637096774208},{"$f":"IF($D32=1,\"\",(BA32*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY32*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7805527777777801},5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999,5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999,{"$f":"IF($D32=1,\"\",MAX(F32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD32,0))","v":4.8615048076923078},{"$f":"IF($D32=1,\"\",MAX(G32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE32,0))","v":5.3327600000000022},{"$f":"IF($D32=1,\"\",MAX(H32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF32,0))","v":7.1744050000000001},{"$f":"IF($D32=1,\"\",MAX(I32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG32,0))","v":6.1846610576923098},{"$f":"IF($D32=1,\"\",MAX(J32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH32,0))","v":7.0525049999999982},{"$f":"IF($D32=1,\"\",MAX(K32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI32,0))","v":6.7668990384615402},{"$f":"IF($D32=1,\"\",MAX(L32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ32,0))","v":6.683189903846154},{"$f":"IF($D32=1,\"\",MAX(M32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK32,0))","v":2.3030264423076945},{"$f":"IF($D32=1,\"\",MAX(N32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL32,0))","v":6.9736699999999994},{"$f":"IF($D32=1,\"\",MAX(O32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM32,0))","v":5.0389206730769249},{"$f":"IF($D32=1,\"\",MAX(P32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN32,0))","v":5.528372685185186},{"$f":"IF($D32=1,\"\",MAX(Q32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO32,0))","v":3.3155911458333325},{"$f":"IF($D32=1,\"\",MAX(R32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP32,0))","v":4.8156134259259247},{"$f":"IF($D32=1,\"\",MAX(S32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ32,0))","v":5.3327600000000004},{"$f":"IF($D32=1,\"\",MAX(T32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR32,0))","v":7.1744050000000001},{"$f":"IF($D32=1,\"\",MAX(U32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS32,0))","v":6.1846610576923062},{"$f":"IF($D32=1,\"\",MAX(V32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT32,0))","v":7.0830937500000015},{"$f":"IF($D32=1,\"\",MAX(W32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU32,0))","v":6.7668990384615419},{"$f":"IF($D32=1,\"\",MAX(X32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV32,0))","v":6.6831899038461557},{"$f":"IF($D32=1,\"\",MAX(Y32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW32,0))","v":2.3030264423076927},{"$f":"IF($D32=1,\"\",MAX(Z32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX32,0))","v":6.9736699999999994},{"$f":"IF($D32=1,\"\",MAX(AA32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY32,0))","v":5.0389206730769232},{"$f":"IF($D32=1,\"\",MAX(AB32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ32,0))","v":5.5647379807692303},{"$f":"IF($D32=1,\"\",MAX(AC32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA32,0))","v":3.2734024999999978},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD32-CX32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE32-CY32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF32-CZ32))","v":3.5114050000000003},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG32-DA32))","v":0.57466105769230946},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH32-DB32))","v":0.83950499999999817},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI32-DC32))","v":2.1468990384615401},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ32-DD32))","v":1.4701899038461539},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK32-DE32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL32-DF32))","v":3.2686699999999993},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM32-DG32))","v":2.1079206730769249},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN32-DH32))","v":2.0023726851851862},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO32-DI32))","v":0.91959114583333257},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP32-DJ32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ32-DK32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR32-DL32))","v":3.5114050000000003},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS32-DM32))","v":0.57466105769230591},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT32-DN32))","v":0.87009375000000144},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU32-DO32))","v":2.1468990384615418},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV32-DP32))","v":1.4701899038461557},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW32-DQ32))","v":0},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX32-DR32))","v":3.2686699999999993},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY32-DS32))","v":2.1079206730769231},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ32-DT32))","v":2.0387379807692305},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA32-DU32))","v":0.87740249999999786},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ32))","v":5.8773381927212558},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA32))","v":6.3372725381414714},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB32))","v":8.2020873655913995},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC32))","v":7.2588120347394547},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD32))","v":7.8594525862068956},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE32))","v":7.4570883631845977},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF32))","v":7.6171272435897439},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG32))","v":3.5086060794044682},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH32))","v":8.3236944444444436},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI32))","v":6.8203164805624503},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ32))","v":7.2334892473118284},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK32))","v":4.5476277777777776},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL32))","v":5.8621842891278364},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM32))","v":6.3317073509015245},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN32))","v":8.1986196236559152},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO32))","v":7.2545729942100881},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP32))","v":7.8718809523809536},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ32))","v":7.450740656382651},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR32))","v":7.6201721153846158},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS32))","v":3.5202634408602158},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT32))","v":8.3425833333333337},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU32))","v":6.8245555210918134},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV32))","v":7.2587670595533496},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW32))","v":4.5414472222222191},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ32-CX32))","v":0.75433819272125557},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA32-CY32))","v":0.83627253814147107},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB32-CZ32))","v":4.5390873655913992},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC32-DA32))","v":1.6488120347394544},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD32-DB32))","v":1.6464525862068955},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE32-DC32))","v":2.8370883631845976},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF32-DD32))","v":2.4041272435897438},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG32-DE32))","v":0.95960607940446829},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH32-DF32))","v":4.6186944444444435},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI32-DG32))","v":3.8893164805624503},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ32-DH32))","v":3.7074892473118286},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK32-DI32))","v":2.1516277777777777},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL32-DJ32))","v":0.73918428912783618},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM32-DK32))","v":0.83070735090152414},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN32-DL32))","v":4.535619623655915},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO32-DM32))","v":1.6445729942100877},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP32-DN32))","v":1.6588809523809536},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ32-DO32))","v":2.8307406563826509},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR32-DP32))","v":2.4071721153846157},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS32-DQ32))","v":0.97126344086021588},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT32-DR32))","v":4.6375833333333336},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU32-DS32))","v":3.8935555210918134},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV32-DT32))","v":3.7327670595533498},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B32,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW32-DU32))","v":2.1454472222222192},166463.6936286726,780459.98337667587,643589.12611709849,{"$f":"+HN32-'Revenue Requirement'!K31","v":0}]
[null,10087,"Port Angeles, City of",0,0,{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD36)))","v":64.494},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE36)))","v":75.483000000000004},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF36)))","v":83.915999999999997},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG36)))","v":86.462999999999994},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH36)))","v":80.911000000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI36)))","v":74.721000000000004},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ36)))","v":69.459000000000003},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK36)))","v":57.722999999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL36)))","v":51.869},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM36)))","v":48.191000000000003},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN36)))","v":48.265000000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO36)))","v":54.947000000000003},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP36)))","v":64.494},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ36)))","v":75.483000000000004},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR36)))","v":83.915999999999997},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS36)))","v":86.462999999999994},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT36)))","v":80.911000000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU36)))","v":74.721000000000004},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV36)))","v":69.459000000000003},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW36)))","v":57.722999999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX36)))","v":51.869},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY36)))","v":48.191000000000003},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ36)))","v":48.265000000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA36)))","v":54.947000000000003},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.845024038461538},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.602700000000006},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.955100000000002},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.671899038461532},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.617899999999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.021201923076923},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.123221153846153},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.681538461538466},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.794274999999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.153846153846153},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.800162037037033},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.085703125000002},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.035949074074068},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.602700000000006},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.955100000000002},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.671899038461532},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.357135416666665},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.021201923076923},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.123221153846153},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.681538461538466},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.794274999999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.153846153846153},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.330937499999997},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.402275000000003},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.013841463414636},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.706261682242989},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.285116279069776},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.722743902439028},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.724729729729731},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.983394495412846},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.570427631578944},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.068048780487807},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.408218749999996},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.441493902439021},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.424711538461537},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.614255952380951},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.270961538461542},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.706261682242989},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.285116279069776},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.722743902439028},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.615763888888893},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.983394495412846},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.570427631578944},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.068048780487807},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.408218749999996},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.441493902439021},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.599115853658539},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B36,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B36,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.494968749999998},{"$f":"IF($D36=1,\"\",(AD36*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB36*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.715147849462362},{"$f":"IF($D36=1,\"\",(AE36*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC36*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.313162274618584},{"$f":"IF($D36=1,\"\",(AF36*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD36*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.795860215053764},{"$f":"IF($D36=1,\"\",(AG36*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE36*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.930873655913977},{"$f":"IF($D36=1,\"\",(AH36*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF36*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.812758620689657},{"$f":"IF($D36=1,\"\",(AI36*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG36*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.804024226110364},{"$f":"IF($D36=1,\"\",(AJ36*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH36*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.889819444444441},{"$f":"IF($D36=1,\"\",(AK36*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI36*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.970215053763447},{"$f":"IF($D36=1,\"\",(AL36*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ36*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.95602777777777},{"$f":"IF($D36=1,\"\",(AM36*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK36*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.839798387096771},{"$f":"IF($D36=1,\"\",(AN36*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL36*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.804005376344087},{"$f":"IF($D36=1,\"\",(AO36*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM36*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.999027777777776},{"$f":"IF($D36=1,\"\",(AP36*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN36*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.715147849462362},{"$f":"IF($D36=1,\"\",(AQ36*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO36*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.313162274618584},{"$f":"IF($D36=1,\"\",(AR36*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP36*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.795860215053764},{"$f":"IF($D36=1,\"\",(AS36*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ36*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.930873655913977},{"$f":"IF($D36=1,\"\",(AT36*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR36*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.182261904761901},{"$f":"IF($D36=1,\"\",(AU36*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS36*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.804024226110364},{"$f":"IF($D36=1,\"\",(AV36*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT36*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.889819444444441},{"$f":"IF($D36=1,\"\",(AW36*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU36*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.970215053763447},{"$f":"IF($D36=1,\"\",(AX36*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV36*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.95602777777777},{"$f":"IF($D36=1,\"\",(AY36*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW36*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.839798387096771},{"$f":"IF($D36=1,\"\",(AZ36*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX36*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.804005376344087},{"$f":"IF($D36=1,\"\",(BA36*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY36*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.999027777777783},31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999,31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999,{"$f":"IF($D36=1,\"\",MAX(F36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD36,0))","v":15.648975961538461},{"$f":"IF($D36=1,\"\",MAX(G36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE36,0))","v":20.880299999999998},{"$f":"IF($D36=1,\"\",MAX(H36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF36,0))","v":20.960899999999995},{"$f":"IF($D36=1,\"\",MAX(I36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG36,0))","v":22.791100961538461},{"$f":"IF($D36=1,\"\",MAX(J36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH36,0))","v":20.293100000000003},{"$f":"IF($D36=1,\"\",MAX(K36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI36,0))","v":16.699798076923081},{"$f":"IF($D36=1,\"\",MAX(L36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ36,0))","v":20.33577884615385},{"$f":"IF($D36=1,\"\",MAX(M36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK36,0))","v":15.041461538461533},{"$f":"IF($D36=1,\"\",MAX(N36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL36,0))","v":9.0747250000000008},{"$f":"IF($D36=1,\"\",MAX(O36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM36,0))","v":9.0371538461538492},{"$f":"IF($D36=1,\"\",MAX(P36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN36,0))","v":8.4648379629629673},{"$f":"IF($D36=1,\"\",MAX(Q36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO36,0))","v":12.861296875000001},{"$f":"IF($D36=1,\"\",MAX(R36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP36,0))","v":17.458050925925932},{"$f":"IF($D36=1,\"\",MAX(S36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ36,0))","v":20.880299999999998},{"$f":"IF($D36=1,\"\",MAX(T36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR36,0))","v":20.960899999999995},{"$f":"IF($D36=1,\"\",MAX(U36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS36,0))","v":22.791100961538461},{"$f":"IF($D36=1,\"\",MAX(V36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT36,0))","v":19.553864583333336},{"$f":"IF($D36=1,\"\",MAX(W36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU36,0))","v":16.699798076923081},{"$f":"IF($D36=1,\"\",MAX(X36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV36,0))","v":20.33577884615385},{"$f":"IF($D36=1,\"\",MAX(Y36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW36,0))","v":15.041461538461533},{"$f":"IF($D36=1,\"\",MAX(Z36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX36,0))","v":9.0747250000000008},{"$f":"IF($D36=1,\"\",MAX(AA36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY36,0))","v":9.0371538461538492},{"$f":"IF($D36=1,\"\",MAX(AB36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ36,0))","v":6.9340625000000031},{"$f":"IF($D36=1,\"\",MAX(AC36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA36,0))","v":14.544725},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD36-CX36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE36-CY36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF36-CZ36))","v":0.84889999999999688},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG36-DA36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH36-DB36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI36-DC36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ36-DD36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK36-DE36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL36-DF36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM36-DG36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN36-DH36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO36-DI36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP36-DJ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ36-DK36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR36-DL36))","v":0.84889999999999688},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS36-DM36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT36-DN36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU36-DO36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV36-DP36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW36-DQ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX36-DR36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY36-DS36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ36-DT36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA36-DU36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ36))","v":17.778852150537638},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA36))","v":22.16983772538142},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB36))","v":23.120139784946232},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC36))","v":24.532126344086016},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD36))","v":21.098241379310345},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE36))","v":18.916975773889639},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF36))","v":20.569180555555562},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG36))","v":15.752784946236552},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH36))","v":11.91297222222223},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI36))","v":9.3512016129032318},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ36))","v":9.4609946236559139},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK36))","v":14.947972222222226},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL36))","v":17.778852150537638},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM36))","v":22.16983772538142},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN36))","v":23.120139784946232},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO36))","v":24.532126344086016},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP36))","v":20.7287380952381},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ36))","v":18.916975773889639},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR36))","v":20.569180555555562},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS36))","v":15.752784946236552},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT36))","v":11.91297222222223},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU36))","v":9.3512016129032318},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV36))","v":9.4609946236559139},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW36))","v":14.947972222222219},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ36-CX36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA36-CY36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB36-CZ36))","v":3.0081397849462341},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC36-DA36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD36-DB36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE36-DC36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF36-DD36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG36-DE36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH36-DF36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI36-DG36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ36-DH36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK36-DI36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL36-DJ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM36-DK36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN36-DL36))","v":3.0081397849462341},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO36-DM36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP36-DN36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ36-DO36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR36-DP36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS36-DQ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT36-DR36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU36-DS36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV36-DT36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B36,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW36-DU36))","v":0},11366.770999999959,1976731.8168037166,1815343.5385059204,{"$f":"+HN36-'Revenue Requirement'!K35","v":-4.9112713895738125E-11}]
[null,10094,"Soda Springs, City of",0,0,{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD39)))","v":4.0733846153846152},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE39)))","v":4.5705},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF39)))","v":5.0194999999999999},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG39)))","v":4.9557692307692305},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH39)))","v":4.6804999999999994},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI39)))","v":4.4024423076923078},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ39)))","v":4.2270000000000003},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK39)))","v":3.6783269230769231},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL39)))","v":3.5365000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM39)))","v":3.8693076923076921},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN39)))","v":3.8542037037037038},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO39)))","v":3.7057500000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP39)))","v":4.0737407407407407},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ39)))","v":4.5705},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR39)))","v":5.0194999999999999},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS39)))","v":4.9557692307692305},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT39)))","v":4.6799791666666666},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU39)))","v":4.4024423076923078},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV39)))","v":4.2270000000000003},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW39)))","v":3.6783269230769231},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX39)))","v":3.5365000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY39)))","v":3.8693076923076921},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ39)))","v":3.8524230769230772},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA39)))","v":3.7070000000000003},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2361562500000001},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5355849999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1637750000000002},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.012959134615385},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7243875000000002},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5722115384615383},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2490865384615382},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8656298076923079},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8179950000000002},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9004230769230768},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9633518518518516},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1181848958333336},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1116689814814813},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5355849999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1637750000000002},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.012959134615385},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7460625000000003},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5722115384615383},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2490865384615382},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8656298076923079},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8179950000000002},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9004230769230768},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0797307692307689},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9934574999999999},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4017591463414636},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9267009345794395},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1997674418604651},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3904268292682924},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1639054054054054},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7978532110091745},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7257269736842105},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3606951219512196},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.983453125},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2311768292682927},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2691698717948716},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2176488095238094},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5313365384615385},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9267009345794395},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1997674418604651},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3904268292682924},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1416944444444446},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7978532110091745},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7257269736842105},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3606951219512196},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.983453125},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2311768292682927},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1523810975609754},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B39,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B39,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3285312500000002},{"$f":"IF($D39=1,\"\",(AD39*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB39*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8683037634408604},{"$f":"IF($D39=1,\"\",(AE39*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC39*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2645006934812759},{"$f":"IF($D39=1,\"\",(AF39*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD39*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7180510752688174},{"$f":"IF($D39=1,\"\",(AG39*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE39*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7385094086021504},{"$f":"IF($D39=1,\"\",(AH39*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF39*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4860215517241384},{"$f":"IF($D39=1,\"\",(AI39*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG39*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2314104979811575},{"$f":"IF($D39=1,\"\",(AJ39*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH39*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0281124999999998},{"$f":"IF($D39=1,\"\",(AK39*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI39*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6430241935483871},{"$f":"IF($D39=1,\"\",(AL39*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ39*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4470875000000003},{"$f":"IF($D39=1,\"\",(AM39*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK39*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6053790322580648},{"$f":"IF($D39=1,\"\",(AN39*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL39*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6722432795698925},{"$f":"IF($D39=1,\"\",(AO39*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM39*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6979347222222221},{"$f":"IF($D39=1,\"\",(AP39*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN39*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8683037634408604},{"$f":"IF($D39=1,\"\",(AQ39*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO39*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2645006934812759},{"$f":"IF($D39=1,\"\",(AR39*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP39*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7180510752688174},{"$f":"IF($D39=1,\"\",(AS39*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ39*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7385094086021504},{"$f":"IF($D39=1,\"\",(AT39*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR39*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4870476190476194},{"$f":"IF($D39=1,\"\",(AU39*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS39*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2314104979811575},{"$f":"IF($D39=1,\"\",(AV39*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT39*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0281124999999998},{"$f":"IF($D39=1,\"\",(AW39*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU39*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6430241935483871},{"$f":"IF($D39=1,\"\",(AX39*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV39*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4470875000000003},{"$f":"IF($D39=1,\"\",(AY39*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW39*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6053790322580648},{"$f":"IF($D39=1,\"\",(AZ39*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX39*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.670899193548387},{"$f":"IF($D39=1,\"\",(BA39*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY39*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6979347222222225},0.372,0.77900000000000003,0.54100000000000004,0.30299999999999999,0.47199999999999998,0.34399999999999997,0.40699999999999997,0.30599999999999999,0.36499999999999999,0.34799999999999998,0.34499999999999997,0.255,0.372,0.77900000000000003,0.54100000000000004,0.30299999999999999,0.47199999999999998,0.34399999999999997,0.40699999999999997,0.30599999999999999,0.36499999999999999,0.34799999999999998,0.34499999999999997,0.255,{"$f":"IF($D39=1,\"\",MAX(F39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD39,0))","v":0.83722836538461509},{"$f":"IF($D39=1,\"\",MAX(G39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE39,0))","v":1.0349150000000003},{"$f":"IF($D39=1,\"\",MAX(H39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF39,0))","v":0.85572499999999962},{"$f":"IF($D39=1,\"\",MAX(I39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG39,0))","v":0.94281009615384548},{"$f":"IF($D39=1,\"\",MAX(J39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH39,0))","v":0.95611249999999925},{"$f":"IF($D39=1,\"\",MAX(K39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI39,0))","v":0.83023076923076955},{"$f":"IF($D39=1,\"\",MAX(L39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ39,0))","v":0.97791346153846215},{"$f":"IF($D39=1,\"\",MAX(M39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK39,0))","v":0.8126971153846152},{"$f":"IF($D39=1,\"\",MAX(N39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL39,0))","v":0.71850499999999995},{"$f":"IF($D39=1,\"\",MAX(O39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM39,0))","v":0.96888461538461534},{"$f":"IF($D39=1,\"\",MAX(P39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN39,0))","v":0.89085185185185223},{"$f":"IF($D39=1,\"\",MAX(Q39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO39,0))","v":0.58756510416666652},{"$f":"IF($D39=1,\"\",MAX(R39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP39,0))","v":0.96207175925925936},{"$f":"IF($D39=1,\"\",MAX(S39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ39,0))","v":1.0349150000000003},{"$f":"IF($D39=1,\"\",MAX(T39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR39,0))","v":0.85572499999999962},{"$f":"IF($D39=1,\"\",MAX(U39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS39,0))","v":0.94281009615384548},{"$f":"IF($D39=1,\"\",MAX(V39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT39,0))","v":0.93391666666666628},{"$f":"IF($D39=1,\"\",MAX(W39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU39,0))","v":0.83023076923076955},{"$f":"IF($D39=1,\"\",MAX(X39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV39,0))","v":0.97791346153846215},{"$f":"IF($D39=1,\"\",MAX(Y39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW39,0))","v":0.8126971153846152},{"$f":"IF($D39=1,\"\",MAX(Z39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX39,0))","v":0.71850499999999995},{"$f":"IF($D39=1,\"\",MAX(AA39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY39,0))","v":0.96888461538461534},{"$f":"IF($D39=1,\"\",MAX(AB39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ39,0))","v":0.77269230769230823},{"$f":"IF($D39=1,\"\",MAX(AC39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA39,0))","v":0.71354250000000041},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD39-CX39))","v":0.46522836538461509},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE39-CY39))","v":0.25591500000000023},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF39-CZ39))","v":0.31472499999999959},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG39-DA39))","v":0.63981009615384554},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH39-DB39))","v":0.48411249999999928},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI39-DC39))","v":0.48623076923076958},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ39-DD39))","v":0.57091346153846212},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK39-DE39))","v":0.50669711538461515},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL39-DF39))","v":0.35350499999999996},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM39-DG39))","v":0.62088461538461537},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN39-DH39))","v":0.54585185185185225},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO39-DI39))","v":0.33256510416666651},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP39-DJ39))","v":0.59007175925925937},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ39-DK39))","v":0.25591500000000023},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR39-DL39))","v":0.31472499999999959},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS39-DM39))","v":0.63981009615384554},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT39-DN39))","v":0.46191666666666631},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU39-DO39))","v":0.48623076923076958},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV39-DP39))","v":0.57091346153846212},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW39-DQ39))","v":0.50669711538461515},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX39-DR39))","v":0.35350499999999996},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY39-DS39))","v":0.62088461538461537},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ39-DT39))","v":0.42769230769230826},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA39-DU39))","v":0.45854250000000041},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ39))","v":1.2050808519437548},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA39))","v":1.3059993065187241},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB39))","v":1.3014489247311825},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC39))","v":1.2172598221670801},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD39))","v":1.194478448275861},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE39))","v":1.1710318097111503},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF39))","v":1.1988875000000005},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG39))","v":1.035302729528536},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH39))","v":1.0894124999999999},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI39))","v":1.2639286600496273},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ39))","v":1.1819604241338113},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK39))","v":1.007815277777778},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL39))","v":1.2054369772998803},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM39))","v":1.3059993065187241},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN39))","v":1.3014489247311825},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO39))","v":1.2172598221670801},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP39))","v":1.1929315476190472},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ39))","v":1.1710318097111503},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR39))","v":1.1988875000000005},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS39))","v":1.035302729528536},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT39))","v":1.0894124999999999},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU39))","v":1.2639286600496273},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV39))","v":1.1815238833746902},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW39))","v":1.0090652777777778},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ39-CX39))","v":0.83308085194375481},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA39-CY39))","v":0.52699930651872406},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB39-CZ39))","v":0.76044892473118242},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC39-DA39))","v":0.91425982216708013},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD39-DB39))","v":0.72247844827586105},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE39-DC39))","v":0.82703180971115031},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF39-DD39))","v":0.79188750000000052},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG39-DE39))","v":0.72930272952853592},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH39-DF39))","v":0.7244124999999999},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI39-DG39))","v":0.91592866004962736},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ39-DH39))","v":0.83696042413381133},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK39-DI39))","v":0.75281527777777801},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL39-DJ39))","v":0.83343697729988031},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM39-DK39))","v":0.52699930651872406},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN39-DL39))","v":0.76044892473118242},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO39-DM39))","v":0.91425982216708013},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP39-DN39))","v":0.72093154761904721},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ39-DO39))","v":0.82703180971115031},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR39-DP39))","v":0.79188750000000052},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS39-DQ39))","v":0.72930272952853592},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT39-DR39))","v":0.7244124999999999},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU39-DS39))","v":0.91592866004962736},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV39-DT39))","v":0.83652388337469019},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B39,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW39-DU39))","v":0.75406527777777776},53746.059336409351,136635.56719971832,99972.999336409368,{"$f":"+HN39-'Revenue Requirement'!K38","v":0}]
[null,10097,"Troy, City of",0,0,{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD41)))","v":3.097},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE41)))","v":3.1120000000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF41)))","v":4.3520000000000003},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG41)))","v":4.476},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH41)))","v":3.6720000000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI41)))","v":3.4929999999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ41)))","v":3.081},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK41)))","v":2.3180000000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL41)))","v":1.9750000000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM41)))","v":1.925},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN41)))","v":1.867},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO41)))","v":2.1539999999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP41)))","v":3.1030000000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ41)))","v":3.1179999999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR41)))","v":4.3609999999999998},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS41)))","v":4.4850000000000003},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT41)))","v":3.6789999999999998},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU41)))","v":3.5},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV41)))","v":3.0870000000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW41)))","v":2.323},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX41)))","v":1.9790000000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY41)))","v":1.929},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ41)))","v":1.87},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA41)))","v":2.1579999999999999},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.078016826923077},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3593774999999999},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1875375000000004},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1291514423076925},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7199775000000002},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4610192307692307},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0300168269230769},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5234014423076923},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5486575},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5210120192307692},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4774120370370369},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.543671875},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.005048611111111},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3640850000000002},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1939274999999996},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1354254807692308},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7452812500000001},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4659278846153847},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0340865384615383},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5264519230769231},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5517599999999998},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.524043269230769},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5372932692307693},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4848924999999999},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6574420731707316},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1027040498442364},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.761781976744186},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9629695121951221},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4392567567567567},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1350091743119268},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8911677631578947},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3187195121951221},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.15434375},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2021920731707318},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1510769230769231},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1727053571428572},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7459198717948716},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1069003115264797},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7673197674418604},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9689085365853658},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4197743055555554},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1392660550458715},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8949572368421053},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3213628048780488},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1566562499999999},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2045884146341463},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0971097560975609},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B41,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B41,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.23380625},{"$f":"IF($D41=1,\"\",(AD41*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB41*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8926021505376345},{"$f":"IF($D41=1,\"\",(AE41*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC41*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2451026352288488},{"$f":"IF($D41=1,\"\",(AF41*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD41*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.990682795698925},{"$f":"IF($D41=1,\"\",(AG41*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE41*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0558884408602154},{"$f":"IF($D41=1,\"\",(AH41*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF41*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6005905172413795},{"$f":"IF($D41=1,\"\",(AI41*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG41*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3175397039030954},{"$f":"IF($D41=1,\"\",(AJ41*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH41*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9713916666666667},{"$f":"IF($D41=1,\"\",(AK41*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI41*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4331653225806453},{"$f":"IF($D41=1,\"\",(AL41*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ41*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3734069444444443},{"$f":"IF($D41=1,\"\",(AM41*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK41*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3804569892473117},{"$f":"IF($D41=1,\"\",(AN41*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL41*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3405618279569891},{"$f":"IF($D41=1,\"\",(AO41*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM41*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3705541666666667},{"$f":"IF($D41=1,\"\",(AP41*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN41*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8963817204301074},{"$f":"IF($D41=1,\"\",(AQ41*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO41*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2495825242718448},{"$f":"IF($D41=1,\"\",(AR41*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP41*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.99667876344086},{"$f":"IF($D41=1,\"\",(AS41*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ41*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0620147849462369},{"$f":"IF($D41=1,\"\",(AT41*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR41*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6057782738095239},{"$f":"IF($D41=1,\"\",(AU41*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS41*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3221615074024227},{"$f":"IF($D41=1,\"\",(AV41*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT41*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9753430555555553},{"$f":"IF($D41=1,\"\",(AW41*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU41*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4360362903225807},{"$f":"IF($D41=1,\"\",(AX41*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV41*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3761583333333332},{"$f":"IF($D41=1,\"\",(AY41*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW41*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3832083333333334},{"$f":"IF($D41=1,\"\",(AZ41*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX41*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3432338709677418},{"$f":"IF($D41=1,\"\",(BA41*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY41*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3732986111111112},0.57399999999999995,0.46100000000000002,0.53400000000000003,0.67100000000000004,0.67800000000000005,0.70899999999999996,0.58299999999999996,0.50800000000000001,0.19700000000000001,0.151,0.108,0.39100000000000001,0.57399999999999995,0.46100000000000002,0.53400000000000003,0.67100000000000004,0.67800000000000005,0.70899999999999996,0.58299999999999996,0.50800000000000001,0.19700000000000001,0.151,0.108,0.39100000000000001,{"$f":"IF($D41=1,\"\",MAX(F41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD41,0))","v":1.018983173076923},{"$f":"IF($D41=1,\"\",MAX(G41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE41,0))","v":0.75262250000000019},{"$f":"IF($D41=1,\"\",MAX(H41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF41,0))","v":1.1644625},{"$f":"IF($D41=1,\"\",MAX(I41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG41,0))","v":1.3468485576923075},{"$f":"IF($D41=1,\"\",MAX(J41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH41,0))","v":0.95202249999999999},{"$f":"IF($D41=1,\"\",MAX(K41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI41,0))","v":1.0319807692307692},{"$f":"IF($D41=1,\"\",MAX(L41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ41,0))","v":1.050983173076923},{"$f":"IF($D41=1,\"\",MAX(M41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK41,0))","v":0.79459855769230781},{"$f":"IF($D41=1,\"\",MAX(N41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL41,0))","v":0.42634250000000007},{"$f":"IF($D41=1,\"\",MAX(O41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM41,0))","v":0.40398798076923081},{"$f":"IF($D41=1,\"\",MAX(P41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN41,0))","v":0.38958796296296305},{"$f":"IF($D41=1,\"\",MAX(Q41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO41,0))","v":0.61032812499999989},{"$f":"IF($D41=1,\"\",MAX(R41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP41,0))","v":1.0979513888888892},{"$f":"IF($D41=1,\"\",MAX(S41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ41,0))","v":0.75391499999999967},{"$f":"IF($D41=1,\"\",MAX(T41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR41,0))","v":1.1670725000000002},{"$f":"IF($D41=1,\"\",MAX(U41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS41,0))","v":1.3495745192307695},{"$f":"IF($D41=1,\"\",MAX(V41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT41,0))","v":0.93371874999999971},{"$f":"IF($D41=1,\"\",MAX(W41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU41,0))","v":1.0340721153846153},{"$f":"IF($D41=1,\"\",MAX(X41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV41,0))","v":1.0529134615384619},{"$f":"IF($D41=1,\"\",MAX(Y41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW41,0))","v":0.79654807692307683},{"$f":"IF($D41=1,\"\",MAX(Z41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX41,0))","v":0.42724000000000029},{"$f":"IF($D41=1,\"\",MAX(AA41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY41,0))","v":0.404956730769231},{"$f":"IF($D41=1,\"\",MAX(AB41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ41,0))","v":0.33270673076923085},{"$f":"IF($D41=1,\"\",MAX(AC41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA41,0))","v":0.67310749999999997},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD41-CX41))","v":0.44498317307692303},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE41-CY41))","v":0.29162250000000017},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF41-CZ41))","v":0.63046249999999993},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG41-DA41))","v":0.67584855769230745},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH41-DB41))","v":0.27402249999999995},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI41-DC41))","v":0.32298076923076924},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ41-DD41))","v":0.46798317307692305},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK41-DE41))","v":0.2865985576923078},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL41-DF41))","v":0.22934250000000006},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM41-DG41))","v":0.25298798076923079},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN41-DH41))","v":0.28158796296296307},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO41-DI41))","v":0.21932812499999987},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP41-DJ41))","v":0.52395138888888926},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ41-DK41))","v":0.29291499999999965},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR41-DL41))","v":0.63307250000000015},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS41-DM41))","v":0.6785745192307695},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT41-DN41))","v":0.25571874999999966},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU41-DO41))","v":0.32507211538461533},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV41-DP41))","v":0.46991346153846192},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW41-DQ41))","v":0.28854807692307682},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX41-DR41))","v":0.23024000000000028},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY41-DS41))","v":0.25395673076923098},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ41-DT41))","v":0.22470673076923087},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA41-DU41))","v":0.28210749999999996},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ41))","v":1.2043978494623655},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA41))","v":0.86689736477115131},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB41))","v":1.3613172043010753},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC41))","v":1.4201115591397846},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD41))","v":1.0714094827586207},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE41))","v":1.1754602960969045},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF41))","v":1.1096083333333333},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG41))","v":0.88483467741935473},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH41))","v":0.60159305555555576},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI41))","v":0.54454301075268829},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ41))","v":0.52643817204301091},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK41))","v":0.78344583333333317},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL41))","v":1.2066182795698928},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM41))","v":0.86841747572815509},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN41))","v":1.3643212365591397},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO41))","v":1.4229852150537634},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP41))","v":1.073221726190476},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ41))","v":1.1778384925975773},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR41))","v":1.1116569444444449},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS41))","v":0.88696370967741922},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT41))","v":0.60284166666666694},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU41))","v":0.54579166666666667},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV41))","v":0.52676612903225828},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW41))","v":0.78470138888888874},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ41-CX41))","v":0.63039784946236554},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA41-CY41))","v":0.40589736477115129},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB41-CZ41))","v":0.82731720430107525},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC41-DA41))","v":0.74911155913978456},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD41-DB41))","v":0.39340948275862064},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE41-DC41))","v":0.46646029609690454},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF41-DD41))","v":0.52660833333333334},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG41-DE41))","v":0.37683467741935472},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH41-DF41))","v":0.40459305555555575},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI41-DG41))","v":0.39354301075268827},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ41-DH41))","v":0.41843817204301093},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK41-DI41))","v":0.39244583333333316},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL41-DJ41))","v":0.63261827956989281},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM41-DK41))","v":0.40741747572815507},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN41-DL41))","v":0.8303212365591397},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO41-DM41))","v":0.75198521505376337},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP41-DN41))","v":0.39522172619047591},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ41-DO41))","v":0.46883849259757737},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR41-DP41))","v":0.52865694444444489},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS41-DQ41))","v":0.37896370967741921},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT41-DR41))","v":0.40584166666666693},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU41-DS41))","v":0.39479166666666665},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV41-DT41))","v":0.41876612903225829},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B41,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW41-DU41))","v":0.39370138888888873},43043.188226255355,109959.2980542771,94107.638226255338,{"$f":"+HN41-'Revenue Requirement'!K40","v":0}]
[null,10111,"Columbia Power Coop",0,0,{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD47)))","v":3.9420000000000002},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE47)))","v":4.3029999999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF47)))","v":5.8920000000000003},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG47)))","v":5.94},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH47)))","v":4.3879999999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI47)))","v":4.7229999999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ47)))","v":4.7359999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK47)))","v":4.0519999999999996},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL47)))","v":4.9059999999999997},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM47)))","v":5.165},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN47)))","v":5.1109999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO47)))","v":4.1760000000000002},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP47)))","v":3.9489999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ47)))","v":4.2990000000000004},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR47)))","v":5.835},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS47)))","v":5.9},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT47)))","v":4.6689999999999996},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU47)))","v":4.7160000000000002},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV47)))","v":4.7380000000000004},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW47)))","v":4.0629999999999997},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX47)))","v":4.9169999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY47)))","v":5.1749999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ47)))","v":5.12},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA47)))","v":4.1849999999999996},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3917764423076924},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7855775},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9366950000000003},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7717644230769234},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9348575000000001},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8547427884615386},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8655096153846151},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9911177884615388},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3784125},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0483870192307689},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9112314814814817},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1552552083333332},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4082939814814814},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7832850000000002},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8982174999999999},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7462451923076925},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0003802083333331},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8499999999999996},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8665192307692307},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9993173076923076},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3865499999999997},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0558629807692306},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8997620192307689},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1802199999999998},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1475182926829266},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6085295950155762},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7824186046511628},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5790304878048782},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7972162162162162},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7710397553516821},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6186052631578947},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6605579268292683},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.00560625},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5266585365853658},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3840288461538464},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.895375},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1225576923076925},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6063831775700934},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7454505813953487},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.554814024390244},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8672291666666663},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7664373088685017},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6195296052631578},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6678506097560972},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.01284375},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5331707317073175},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4387042682926827},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B47,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B47,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8662468749999999},{"$f":"IF($D47=1,\"\",(AD47*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB47*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.284092741935484},{"$f":"IF($D47=1,\"\",(AE47*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC47*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7067531206657418},{"$f":"IF($D47=1,\"\",(AF47*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD47*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8653629032258063},{"$f":"IF($D47=1,\"\",(AG47*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE47*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6867956989247315},{"$f":"IF($D47=1,\"\",(AH47*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF47*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8763204022988504},{"$f":"IF($D47=1,\"\",(AI47*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG47*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.817904441453567},{"$f":"IF($D47=1,\"\",(AJ47*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH47*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7612611111111107},{"$f":"IF($D47=1,\"\",(AK47*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI47*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8453870967741932},{"$f":"IF($D47=1,\"\",(AL47*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ47*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2127208333333335},{"$f":"IF($D47=1,\"\",(AM47*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK47*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8183776881720424},{"$f":"IF($D47=1,\"\",(AN47*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL47*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6901465053763443},{"$f":"IF($D47=1,\"\",(AO47*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM47*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0339777777777779},{"$f":"IF($D47=1,\"\",(AP47*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN47*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2884690860215056},{"$f":"IF($D47=1,\"\",(AQ47*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO47*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7045256588072126},{"$f":"IF($D47=1,\"\",(AR47*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP47*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8275833333333331},{"$f":"IF($D47=1,\"\",(AS47*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ47*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6618508064516133},{"$f":"IF($D47=1,\"\",(AT47*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR47*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9433154761904761},{"$f":"IF($D47=1,\"\",(AU47*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS47*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8132234185733513},{"$f":"IF($D47=1,\"\",(AV47*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT47*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7622347222222223},{"$f":"IF($D47=1,\"\",(AW47*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU47*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8531868279569887},{"$f":"IF($D47=1,\"\",(AX47*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV47*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2204583333333332},{"$f":"IF($D47=1,\"\",(AY47*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW47*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8254287634408604},{"$f":"IF($D47=1,\"\",(AZ47*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX47*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6964999999999999},{"$f":"IF($D47=1,\"\",(BA47*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY47*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0406763888888886},0.98699999999999999,1.4379999999999999,1.208,1.1020000000000001,1.5269999999999999,1.0409999999999999,1.405,0.89400000000000002,1.0209999999999999,0.48299999999999998,0.49199999999999999,0.433,0.98699999999999999,1.4379999999999999,1.208,1.1020000000000001,1.5269999999999999,1.0409999999999999,1.405,0.89400000000000002,1.0209999999999999,0.48299999999999998,0.49199999999999999,0.433,{"$f":"IF($D47=1,\"\",MAX(F47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD47,0))","v":1.5502235576923078},{"$f":"IF($D47=1,\"\",MAX(G47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE47,0))","v":1.5174224999999999},{"$f":"IF($D47=1,\"\",MAX(H47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF47,0))","v":1.9553050000000001},{"$f":"IF($D47=1,\"\",MAX(I47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG47,0))","v":2.168235576923077},{"$f":"IF($D47=1,\"\",MAX(J47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH47,0))","v":1.4531424999999998},{"$f":"IF($D47=1,\"\",MAX(K47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI47,0))","v":1.8682572115384612},{"$f":"IF($D47=1,\"\",MAX(L47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ47,0))","v":1.8704903846153846},{"$f":"IF($D47=1,\"\",MAX(M47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK47,0))","v":1.0608822115384609},{"$f":"IF($D47=1,\"\",MAX(N47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL47,0))","v":1.5275874999999997},{"$f":"IF($D47=1,\"\",MAX(O47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM47,0))","v":1.1166129807692311},{"$f":"IF($D47=1,\"\",MAX(P47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN47,0))","v":1.1997685185185181},{"$f":"IF($D47=1,\"\",MAX(Q47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO47,0))","v":1.020744791666667},{"$f":"IF($D47=1,\"\",MAX(R47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP47,0))","v":1.5407060185185184},{"$f":"IF($D47=1,\"\",MAX(S47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ47,0))","v":1.5157150000000001},{"$f":"IF($D47=1,\"\",MAX(T47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR47,0))","v":1.9367825000000001},{"$f":"IF($D47=1,\"\",MAX(U47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS47,0))","v":2.1537548076923079},{"$f":"IF($D47=1,\"\",MAX(V47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT47,0))","v":1.6686197916666665},{"$f":"IF($D47=1,\"\",MAX(W47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU47,0))","v":1.8660000000000005},{"$f":"IF($D47=1,\"\",MAX(X47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV47,0))","v":1.8714807692307698},{"$f":"IF($D47=1,\"\",MAX(Y47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW47,0))","v":1.0636826923076921},{"$f":"IF($D47=1,\"\",MAX(Z47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX47,0))","v":1.5304500000000001},{"$f":"IF($D47=1,\"\",MAX(AA47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY47,0))","v":1.1191370192307692},{"$f":"IF($D47=1,\"\",MAX(AB47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ47,0))","v":1.2202379807692312},{"$f":"IF($D47=1,\"\",MAX(AC47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA47,0))","v":1.0047799999999998},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD47-CX47))","v":0.56322355769230781},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE47-CY47))","v":7.9422499999999951E-2},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF47-CZ47))","v":0.74730500000000011},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG47-DA47))","v":1.0662355769230769},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH47-DB47))","v":0},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI47-DC47))","v":0.82725721153846132},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ47-DD47))","v":0.46549038461538461},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK47-DE47))","v":0.16688221153846083},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL47-DF47))","v":0.50658749999999975},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM47-DG47))","v":0.63361298076923112},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN47-DH47))","v":0.70776851851851807},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO47-DI47))","v":0.58774479166666693},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP47-DJ47))","v":0.55370601851851842},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ47-DK47))","v":7.7715000000000201E-2},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR47-DL47))","v":0.72878250000000011},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS47-DM47))","v":1.0517548076923078},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT47-DN47))","v":0.14161979166666661},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU47-DO47))","v":0.82500000000000062},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV47-DP47))","v":0.46648076923076975},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW47-DQ47))","v":0.16968269230769206},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX47-DR47))","v":0.50945000000000018},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY47-DS47))","v":0.63613701923076926},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ47-DT47))","v":0.72823798076923119},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA47-DU47))","v":0.57177999999999973},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ47))","v":1.6579072580645162},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA47))","v":1.5962468793342581},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB47))","v":2.026637096774194},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC47))","v":2.2532043010752689},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD47))","v":1.5116795977011495},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE47))","v":1.9050955585464329},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF47))","v":1.974738888888889},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG47))","v":1.2066129032258064},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH47))","v":1.6932791666666662},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI47))","v":1.3466223118279577},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ47))","v":1.4208534946236555},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK47))","v":1.1420222222222223},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL47))","v":1.6605309139784943},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM47))","v":1.5944743411927877},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN47))","v":2.0074166666666668},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO47))","v":2.238149193548387},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP47))","v":1.7256845238095235},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ47))","v":1.9027765814266488},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR47))","v":1.9757652777777781},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS47))","v":1.209813172043011},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT47))","v":1.6965416666666666},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU47))","v":1.3495712365591395},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV47))","v":1.4235000000000002},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW47))","v":1.144323611111111},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ47-CX47))","v":0.67090725806451623},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA47-CY47))","v":0.15824687933425818},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB47-CZ47))","v":0.81863709677419405},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC47-DA47))","v":1.1512043010752688},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD47-DB47))","v":0},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE47-DC47))","v":0.86409555854643294},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF47-DD47))","v":0.56973888888888902},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG47-DE47))","v":0.31261290322580637},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH47-DF47))","v":0.67227916666666632},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI47-DG47))","v":0.86362231182795768},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ47-DH47))","v":0.92885349462365552},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK47-DI47))","v":0.70902222222222222},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL47-DJ47))","v":0.67353091397849429},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM47-DK47))","v":0.1564743411927878},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN47-DL47))","v":0.79941666666666689},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO47-DM47))","v":1.1361491935483869},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP47-DN47))","v":0.19868452380952362},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ47-DO47))","v":0.86177658142664892},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR47-DP47))","v":0.57076527777777808},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS47-DQ47))","v":0.31581317204301096},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT47-DR47))","v":0.67554166666666671},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU47-DS47))","v":0.86657123655913948},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV47-DT47))","v":0.93150000000000022},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B47,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW47-DU47))","v":0.71132361111111098},65828.897836894583,187776.97194377196,173704.2865993946,{"$f":"+HN47-'Revenue Requirement'!K46","v":0}]
[null,10116,"Consolidated Irrigation District #19",0,0,{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD50)))","v":0.67700000000000005},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE50)))","v":0.217},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF50)))","v":0.28999999999999998},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG50)))","v":0.29599999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH50)))","v":0.30599999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI50)))","v":0.307},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ50)))","v":0.6},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK50)))","v":0.99199999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL50)))","v":1.1839999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM50)))","v":1.006},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN50)))","v":1.129},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO50)))","v":1.3779999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP50)))","v":0.67700000000000005},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ50)))","v":0.217},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR50)))","v":0.28999999999999998},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS50)))","v":0.29599999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT50)))","v":0.30599999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU50)))","v":0.307},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV50)))","v":0.6},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW50)))","v":0.99199999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX50)))","v":1.1839999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY50)))","v":1.006},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ50)))","v":1.129},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA50)))","v":1.3779999999999999},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2427548076923077},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24589249999999999},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26627250000000002},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26681730769230766},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27169749999999998},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27119711538461538},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25954567307692311},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21470673076923077},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23538000000000001},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21387499999999998},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18486342592592594},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23344791666666667},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23376388888888891},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24589249999999999},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26627250000000002},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26681730769230766},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27325781249999997},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.27119711538461538},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25954567307692311},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21470673076923077},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23538000000000001},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21387499999999998},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1919735576923077},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22411},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22800609756097562},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23771962616822431},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23681395348837209},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26189024390243903},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25977027027027028},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2373914373088685},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24778289473684209},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19909146341463416},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20826875},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1797560975609756},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.16960897435897435},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18607440476190476},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23969871794871794},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23771962616822431},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23681395348837209},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26189024390243903},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25777777777777777},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2373914373088685},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24778289473684209},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19909146341463416},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20826875},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1797560975609756},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.16133536585365854},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B50,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B50,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19537812500000001},{"$f":"IF($D50=1,\"\",(AD50*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB50*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.23625268817204301},{"$f":"IF($D50=1,\"\",(AE50*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC50*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.24225381414701805},{"$f":"IF($D50=1,\"\",(AF50*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD50*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25265188172043013},{"$f":"IF($D50=1,\"\",(AG50*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE50*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26464516129032256},{"$f":"IF($D50=1,\"\",(AH50*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF50*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26662499999999995},{"$f":"IF($D50=1,\"\",(AI50*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG50*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25631897711978463},{"$f":"IF($D50=1,\"\",(AJ50*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH50*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25457916666666669},{"$f":"IF($D50=1,\"\",(AK50*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI50*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20782258064516129},{"$f":"IF($D50=1,\"\",(AL50*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ50*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22333055555555556},{"$f":"IF($D50=1,\"\",(AM50*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK50*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.19883333333333331},{"$f":"IF($D50=1,\"\",(AN50*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL50*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.17846639784946236},{"$f":"IF($D50=1,\"\",(AO50*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM50*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21134027777777781},{"$f":"IF($D50=1,\"\",(AP50*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN50*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.23625268817204301},{"$f":"IF($D50=1,\"\",(AQ50*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO50*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.24225381414701805},{"$f":"IF($D50=1,\"\",(AR50*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP50*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25265188172043013},{"$f":"IF($D50=1,\"\",(AS50*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ50*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26464516129032256},{"$f":"IF($D50=1,\"\",(AT50*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR50*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26662351190476191},{"$f":"IF($D50=1,\"\",(AU50*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS50*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25631897711978463},{"$f":"IF($D50=1,\"\",(AV50*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT50*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.25457916666666669},{"$f":"IF($D50=1,\"\",(AW50*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU50*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20782258064516129},{"$f":"IF($D50=1,\"\",(AX50*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV50*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22333055555555556},{"$f":"IF($D50=1,\"\",(AY50*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW50*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.19883333333333331},{"$f":"IF($D50=1,\"\",(AZ50*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX50*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.17846639784946236},{"$f":"IF($D50=1,\"\",(BA50*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY50*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21134027777777781},0.13900000000000001,0.23499999999999999,0.126,0.14299999999999999,0.11,0.111,0.13500000000000001,0.155,0.11700000000000001,8.4000000000000005E-2,0.13100000000000001,0.14000000000000001,0.13900000000000001,0.23499999999999999,0.126,0.14299999999999999,0.11,0.111,0.13500000000000001,0.155,0.11700000000000001,8.4000000000000005E-2,0.13100000000000001,0.14000000000000001,{"$f":"IF($D50=1,\"\",MAX(F50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD50,0))","v":0.43424519230769232},{"$f":"IF($D50=1,\"\",MAX(G50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE50,0))","v":0},{"$f":"IF($D50=1,\"\",MAX(H50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF50,0))","v":2.3727499999999957E-2},{"$f":"IF($D50=1,\"\",MAX(I50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG50,0))","v":2.9182692307692326E-2},{"$f":"IF($D50=1,\"\",MAX(J50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH50,0))","v":3.4302500000000014E-2},{"$f":"IF($D50=1,\"\",MAX(K50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI50,0))","v":3.5802884615384611E-2},{"$f":"IF($D50=1,\"\",MAX(L50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ50,0))","v":0.34045432692307687},{"$f":"IF($D50=1,\"\",MAX(M50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK50,0))","v":0.77729326923076925},{"$f":"IF($D50=1,\"\",MAX(N50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL50,0))","v":0.94861999999999991},{"$f":"IF($D50=1,\"\",MAX(O50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM50,0))","v":0.79212499999999997},{"$f":"IF($D50=1,\"\",MAX(P50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN50,0))","v":0.94413657407407403},{"$f":"IF($D50=1,\"\",MAX(Q50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO50,0))","v":1.1445520833333331},{"$f":"IF($D50=1,\"\",MAX(R50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP50,0))","v":0.44323611111111116},{"$f":"IF($D50=1,\"\",MAX(S50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ50,0))","v":0},{"$f":"IF($D50=1,\"\",MAX(T50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR50,0))","v":2.3727499999999957E-2},{"$f":"IF($D50=1,\"\",MAX(U50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS50,0))","v":2.9182692307692326E-2},{"$f":"IF($D50=1,\"\",MAX(V50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT50,0))","v":3.274218750000002E-2},{"$f":"IF($D50=1,\"\",MAX(W50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU50,0))","v":3.5802884615384611E-2},{"$f":"IF($D50=1,\"\",MAX(X50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV50,0))","v":0.34045432692307687},{"$f":"IF($D50=1,\"\",MAX(Y50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW50,0))","v":0.77729326923076925},{"$f":"IF($D50=1,\"\",MAX(Z50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX50,0))","v":0.94861999999999991},{"$f":"IF($D50=1,\"\",MAX(AA50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY50,0))","v":0.79212499999999997},{"$f":"IF($D50=1,\"\",MAX(AB50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ50,0))","v":0.93702644230769228},{"$f":"IF($D50=1,\"\",MAX(AC50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA50,0))","v":1.1538899999999999},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD50-CX50))","v":0.29524519230769231},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE50-CY50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF50-CZ50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG50-DA50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH50-DB50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI50-DC50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ50-DD50))","v":0.20545432692307686},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK50-DE50))","v":0.62229326923076922},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL50-DF50))","v":0.83161999999999991},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM50-DG50))","v":0.708125},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN50-DH50))","v":0.81313657407407403},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO50-DI50))","v":1.004552083333333},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP50-DJ50))","v":0.30423611111111115},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ50-DK50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR50-DL50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS50-DM50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT50-DN50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU50-DO50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV50-DP50))","v":0.20545432692307686},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW50-DQ50))","v":0.62229326923076922},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX50-DR50))","v":0.83161999999999991},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY50-DS50))","v":0.708125},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ50-DT50))","v":0.80602644230769227},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA50-DU50))","v":1.01389},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ50))","v":0.44074731182795701},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB50))","v":3.7348118279569853E-2},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC50))","v":3.1354838709677424E-2},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD50))","v":3.9375000000000049E-2},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE50))","v":5.0681022880215365E-2},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF50))","v":0.34542083333333329},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG50))","v":0.78417741935483876},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH50))","v":0.96066944444444435},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI50))","v":0.8071666666666667},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ50))","v":0.95053360215053762},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK50))","v":1.1666597222222221},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL50))","v":0.44074731182795701},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN50))","v":3.7348118279569853E-2},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO50))","v":3.1354838709677424E-2},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP50))","v":3.9376488095238082E-2},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ50))","v":5.0681022880215365E-2},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR50))","v":0.34542083333333329},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS50))","v":0.78417741935483876},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT50))","v":0.96066944444444435},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU50))","v":0.8071666666666667},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV50))","v":0.95053360215053762},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW50))","v":1.1666597222222221},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ50-CX50))","v":0.301747311827957},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA50-CY50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB50-CZ50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC50-DA50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD50-DB50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE50-DC50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF50-DD50))","v":0.21042083333333328},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG50-DE50))","v":0.62917741935483873},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH50-DF50))","v":0.84366944444444436},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI50-DG50))","v":0.72316666666666674},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ50-DH50))","v":0.81953360215053761},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK50-DI50))","v":1.026659722222222},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL50-DJ50))","v":0.301747311827957},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM50-DK50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN50-DL50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO50-DM50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP50-DN50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ50-DO50))","v":0},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR50-DP50))","v":0.21042083333333328},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS50-DQ50))","v":0.62917741935483873},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT50-DR50))","v":0.84366944444444436},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU50-DS50))","v":0.72316666666666674},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV50-DT50))","v":0.81953360215053761},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B50,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW50-DU50))","v":1.026659722222222},43705.832158493584,53978.983167468716,52920.250966065709,{"$f":"+HN50-'Revenue Requirement'!K49","v":43705.832158493584}]
[null,10136,"Douglas Electric Cooperative",0,0,{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD54)))","v":28.405999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE54)))","v":31.276},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF54)))","v":39.488},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG54)))","v":37.466000000000001},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH54)))","v":36.241},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI54)))","v":35.668999999999997},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ54)))","v":31.417999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK54)))","v":25.183},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL54)))","v":23.859000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM54)))","v":26.113},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN54)))","v":27.553000000000001},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO54)))","v":21.443999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP54)))","v":28.475000000000001},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ54)))","v":31.352},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR54)))","v":39.585000000000001},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS54)))","v":37.557000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT54)))","v":36.33},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU54)))","v":35.756},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV54)))","v":31.495000000000001},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW54)))","v":25.244},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX54)))","v":23.917000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY54)))","v":26.175999999999998},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ54)))","v":27.62},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA54)))","v":21.495999999999999},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.645146634615386},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.977067499999997},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.8840875},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.735072115384618},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.853414999999998},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.209692307692308},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.368170673076921},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.425829326923079},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.352930000000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.277377403846153},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.255576388888887},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.210531249999999},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.735532407407408},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.029510000000002},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.953780000000002},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.801901442307692},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.89749479166667},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.262711538461538},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.416593750000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.466889423076921},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.393815},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.323064903846156},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.279247596153848},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.285997500000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.016490853658535},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.205548286604362},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.087151162790697},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.261118902439023},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.286719594594594},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.890978593272173},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.729319078947368},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.744118902439023},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.4963625},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.277131097560977},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.851900641025642},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.563863095238094},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.800926282051282},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.24856074766355},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.144854651162792},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.316765243902442},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.379760416666667},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.935700305810396},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.768641447368422},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.775975609756099},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.52760625},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.310317073170731},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.176143292682926},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B54,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B54,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.3688},{"$f":"IF($D54=1,\"\",(AD54*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB54*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.045416666666668},{"$f":"IF($D54=1,\"\",(AE54*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC54*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.297930651872399},{"$f":"IF($D54=1,\"\",(AF54*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD54*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.666149193548385},{"$f":"IF($D54=1,\"\",(AG54*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE54*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.762684139784945},{"$f":"IF($D54=1,\"\",(AH54*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF54*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.336544540229887},{"$f":"IF($D54=1,\"\",(AI54*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG54*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.749100942126514},{"$f":"IF($D54=1,\"\",(AJ54*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH54*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.831766666666667},{"$f":"IF($D54=1,\"\",(AK54*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI54*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.802709677419355},{"$f":"IF($D54=1,\"\",(AL54*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ54*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.638900000000003},{"$f":"IF($D54=1,\"\",(AM54*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK54*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.072967741935486},{"$f":"IF($D54=1,\"\",(AN54*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL54*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.989518817204301},{"$f":"IF($D54=1,\"\",(AO54*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM54*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.508752777777778},{"$f":"IF($D54=1,\"\",(AP54*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN54*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.08553629032258},{"$f":"IF($D54=1,\"\",(AQ54*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO54*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.346174757281553},{"$f":"IF($D54=1,\"\",(AR54*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP54*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.730298387096774},{"$f":"IF($D54=1,\"\",(AS54*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ54*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.824583333333337},{"$f":"IF($D54=1,\"\",(AT54*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR54*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.389894345238098},{"$f":"IF($D54=1,\"\",(AU54*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS54*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.798468371467024},{"$f":"IF($D54=1,\"\",(AV54*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT54*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.876347222222225},{"$f":"IF($D54=1,\"\",(AW54*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU54*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.839712365591398},{"$f":"IF($D54=1,\"\",(AX54*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV54*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.675500000000001},{"$f":"IF($D54=1,\"\",(AY54*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW54*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.1131438172043},{"$f":"IF($D54=1,\"\",(AZ54*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX54*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.029491935483868},{"$f":"IF($D54=1,\"\",(BA54*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY54*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.545020833333334},8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001,8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001,{"$f":"IF($D54=1,\"\",MAX(F54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD54,0))","v":10.760853365384612},{"$f":"IF($D54=1,\"\",MAX(G54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE54,0))","v":10.298932500000003},{"$f":"IF($D54=1,\"\",MAX(H54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF54,0))","v":11.6039125},{"$f":"IF($D54=1,\"\",MAX(I54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG54,0))","v":10.730927884615383},{"$f":"IF($D54=1,\"\",MAX(J54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH54,0))","v":13.387585000000001},{"$f":"IF($D54=1,\"\",MAX(K54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI54,0))","v":14.459307692307689},{"$f":"IF($D54=1,\"\",MAX(L54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ54,0))","v":12.049829326923078},{"$f":"IF($D54=1,\"\",MAX(M54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK54,0))","v":8.7571706730769208},{"$f":"IF($D54=1,\"\",MAX(N54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL54,0))","v":7.5060700000000011},{"$f":"IF($D54=1,\"\",MAX(O54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM54,0))","v":7.835622596153847},{"$f":"IF($D54=1,\"\",MAX(P54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN54,0))","v":9.2974236111111139},{"$f":"IF($D54=1,\"\",MAX(Q54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO54,0))","v":5.2334687500000001},{"$f":"IF($D54=1,\"\",MAX(R54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP54,0))","v":10.739467592592593},{"$f":"IF($D54=1,\"\",MAX(S54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ54,0))","v":10.322489999999998},{"$f":"IF($D54=1,\"\",MAX(T54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR54,0))","v":11.631219999999999},{"$f":"IF($D54=1,\"\",MAX(U54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS54,0))","v":10.75509855769231},{"$f":"IF($D54=1,\"\",MAX(V54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT54,0))","v":13.432505208333328},{"$f":"IF($D54=1,\"\",MAX(W54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU54,0))","v":14.493288461538462},{"$f":"IF($D54=1,\"\",MAX(X54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV54,0))","v":12.07840625},{"$f":"IF($D54=1,\"\",MAX(Y54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW54,0))","v":8.7771105769230786},{"$f":"IF($D54=1,\"\",MAX(Z54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX54,0))","v":7.5231850000000016},{"$f":"IF($D54=1,\"\",MAX(AA54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY54,0))","v":7.8529350961538427},{"$f":"IF($D54=1,\"\",MAX(AB54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ54,0))","v":9.3407524038461531},{"$f":"IF($D54=1,\"\",MAX(AC54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA54,0))","v":5.2100024999999981},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD54-CX54))","v":2.517853365384612},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE54-CY54))","v":3.3299325000000026},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF54-CZ54))","v":4.7649124999999994},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG54-DA54))","v":4.2339278846153832},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH54-DB54))","v":2.7535850000000011},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI54-DC54))","v":5.2783076923076901},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ54-DD54))","v":3.3538293269230781},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK54-DE54))","v":2.4771706730769205},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL54-DF54))","v":3.3730700000000011},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM54-DG54))","v":3.396622596153847},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN54-DH54))","v":6.0474236111111139},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO54-DI54))","v":1.4154687500000001},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP54-DJ54))","v":2.4964675925925928},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ54-DK54))","v":3.3534899999999981},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR54-DL54))","v":4.7922199999999986},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS54-DM54))","v":4.2580985576923105},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT54-DN54))","v":2.7985052083333279},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU54-DO54))","v":5.3122884615384631},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV54-DP54))","v":3.3824062500000007},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW54-DQ54))","v":2.4971105769230784},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX54-DR54))","v":3.3901850000000016},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY54-DS54))","v":3.4139350961538426},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ54-DT54))","v":6.0907524038461531},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA54-DU54))","v":1.392002499999998},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ54))","v":12.360583333333331},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA54))","v":11.978069348127601},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB54))","v":13.821850806451614},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC54))","v":12.703315860215056},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD54))","v":14.904455459770112},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE54))","v":15.919899057873483},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF54))","v":13.586233333333332},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG54))","v":10.380290322580645},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH54))","v":9.2200999999999986},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI54))","v":10.040032258064514},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ54))","v":11.5634811827957},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK54))","v":6.9352472222222215},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL54))","v":12.389463709677422},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM54))","v":12.005825242718448},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN54))","v":13.854701612903227},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO54))","v":12.732416666666666},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP54))","v":14.940105654761901},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ54))","v":15.957531628532976},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR54))","v":13.618652777777775},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS54))","v":10.404287634408602},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT54))","v":9.2415000000000003},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU54))","v":10.062856182795699},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV54))","v":11.590508064516133},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW54))","v":6.9509791666666647},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ54-CX54))","v":4.1175833333333305},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA54-CY54))","v":5.0090693481276007},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB54-CZ54))","v":6.9828508064516139},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC54-DA54))","v":6.2063158602150565},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD54-DB54))","v":4.2704554597701119},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE54-DC54))","v":6.7388990578734838},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF54-DD54))","v":4.8902333333333328},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG54-DE54))","v":4.1002903225806451},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH54-DF54))","v":5.0870999999999986},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI54-DG54))","v":5.6010322580645138},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ54-DH54))","v":8.3134811827956998},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK54-DI54))","v":3.1172472222222214},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL54-DJ54))","v":4.1464637096774215},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM54-DK54))","v":5.0368252427184474},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN54-DL54))","v":7.0157016129032268},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO54-DM54))","v":6.2354166666666657},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP54-DN54))","v":4.3061056547619003},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ54-DO54))","v":6.7765316285329771},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR54-DP54))","v":4.9226527777777758},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS54-DQ54))","v":4.1242876344086019},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT54-DR54))","v":5.1085000000000003},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU54-DS54))","v":5.6238561827956985},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV54-DT54))","v":8.3405080645161327},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B54,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW54-DU54))","v":3.1329791666666646},427156.06463225605,1367944.7629671083,1153978.1946322562,{"$f":"+HN54-'Revenue Requirement'!K53","v":0}]
[null,10142,"East End Mutual Electric",0,0,{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD55)))","v":4.032},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE55)))","v":3.6720000000000002},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF55)))","v":4.8529999999999998},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG55)))","v":4.883},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH55)))","v":4.1920000000000002},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI55)))","v":3.8279999999999998},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ55)))","v":4.2629999999999999},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK55)))","v":5.6790000000000003},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL55)))","v":7.0209999999999999},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM55)))","v":6.9489999999999998},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN55)))","v":6.24},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO55)))","v":4.9059999999999997},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP55)))","v":4.0469999999999997},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ55)))","v":3.6859999999999999},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR55)))","v":4.8659999999999997},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS55)))","v":4.8970000000000002},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT55)))","v":4.4039999999999999},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU55)))","v":3.843},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV55)))","v":4.28},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW55)))","v":5.76},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX55)))","v":7.0990000000000002},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY55)))","v":7.0220000000000002},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ55)))","v":6.3120000000000003},{"$f":"+IF(AND($D55=0,$E55=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B55,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B55,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D55=1,\"\",IF($E55=1,IF(BlockShape=\"Yes\",VLOOKUP($B55,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA55)))","v":4.9870000000000001},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5602812500000001},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4931999999999999},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3920150000000002},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3468798076923076},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8949650000000005},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4055745192307691},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.515935096153846},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9410432692307689},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3228524999999998},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4158990384615384},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9431921296296295},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4150468749999998},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5651574074074071},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5067025000000003},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4071150000000001},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3617980769230771},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9329140625000001},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4186971153846155},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5298028846153846},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.996411057692308},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3823575000000003},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4737211538461548},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.024923076923077},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4536374999999997},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.197673780487805},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3003302180685359},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0947209302325582},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1156920731707318},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6667905405405405},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1937675840978592},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1158684210526317},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1157378048780489},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2704031249999996},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4054237804878049},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8213846153846154},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6936904761904765},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2027724358974359},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3127881619937694},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1084912790697672},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1295853658536581},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.701111111111111},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2057308868501528},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1275263157894737},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1595396341463413},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3181281249999994},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.452466463414634},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8905792682926825},{"$f":"+IF($D55=1,\"\",IF($E55=0,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E55=1,VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B55,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B55,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.723540625},{"$f":"IF($D55=1,\"\",(AD55*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB55*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.400422043010753},{"$f":"IF($D55=1,\"\",(AE55*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC55*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4073314840499309},{"$f":"IF($D55=1,\"\",(AF55*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD55*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2545564516129035},{"$f":"IF($D55=1,\"\",(AG55*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE55*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2449583333333329},{"$f":"IF($D55=1,\"\",(AH55*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF55*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7979252873563221},{"$f":"IF($D55=1,\"\",(AI55*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG55*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.31235666218035},{"$f":"IF($D55=1,\"\",(AJ55*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH55*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3470180555555555},{"$f":"IF($D55=1,\"\",(AK55*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI55*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5771989247311824},{"$f":"IF($D55=1,\"\",(AL55*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ55*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8550972222222226},{"$f":"IF($D55=1,\"\",(AM55*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK55*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9704206989247322},{"$f":"IF($D55=1,\"\",(AN55*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL55*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4727567204301071},{"$f":"IF($D55=1,\"\",(AO55*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM55*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.078413888888889},{"$f":"IF($D55=1,\"\",(AP55*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN55*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4131895161290324},{"$f":"IF($D55=1,\"\",(AQ55*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO55*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4203689320388353},{"$f":"IF($D55=1,\"\",(AR55*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP55*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2690416666666664},{"$f":"IF($D55=1,\"\",(AS55*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ55*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2594247311827953},{"$f":"IF($D55=1,\"\",(AT55*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR55*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8335699404761905},{"$f":"IF($D55=1,\"\",(AU55*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS55*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3249690444145359},{"$f":"IF($D55=1,\"\",(AV55*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT55*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3599527777777776},{"$f":"IF($D55=1,\"\",(AW55*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU55*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6274677419354844},{"$f":"IF($D55=1,\"\",(AX55*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV55*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9093666666666671},{"$f":"IF($D55=1,\"\",(AY55*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW55*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0234905913978496},{"$f":"IF($D55=1,\"\",(AZ55*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX55*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5248360215053767},{"$f":"IF($D55=1,\"\",(BA55*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY55*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1291499999999997},0.85899999999999999,0.99299999999999999,0.82499999999999996,0.83299999999999996,1.022,0.998,1.254,1.2609999999999999,1.022,0.52900000000000003,0.42099999999999999,1.038,0.85899999999999999,0.99299999999999999,0.82499999999999996,0.83299999999999996,1.022,0.998,1.254,1.2609999999999999,1.022,0.52900000000000003,0.42099999999999999,1.038,{"$f":"IF($D55=1,\"\",MAX(F55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD55,0))","v":1.47171875},{"$f":"IF($D55=1,\"\",MAX(G55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE55,0))","v":1.1788000000000003},{"$f":"IF($D55=1,\"\",MAX(H55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF55,0))","v":1.4609849999999995},{"$f":"IF($D55=1,\"\",MAX(I55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG55,0))","v":1.5361201923076924},{"$f":"IF($D55=1,\"\",MAX(J55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH55,0))","v":1.2970349999999997},{"$f":"IF($D55=1,\"\",MAX(K55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI55,0))","v":1.4224254807692307},{"$f":"IF($D55=1,\"\",MAX(L55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ55,0))","v":1.7470649038461539},{"$f":"IF($D55=1,\"\",MAX(M55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK55,0))","v":1.7379567307692314},{"$f":"IF($D55=1,\"\",MAX(N55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL55,0))","v":1.6981475000000001},{"$f":"IF($D55=1,\"\",MAX(O55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM55,0))","v":1.5331009615384614},{"$f":"IF($D55=1,\"\",MAX(P55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN55,0))","v":1.2968078703703707},{"$f":"IF($D55=1,\"\",MAX(Q55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO55,0))","v":1.4909531249999999},{"$f":"IF($D55=1,\"\",MAX(R55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP55,0))","v":1.4818425925925927},{"$f":"IF($D55=1,\"\",MAX(S55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ55,0))","v":1.1792974999999997},{"$f":"IF($D55=1,\"\",MAX(T55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR55,0))","v":1.4588849999999995},{"$f":"IF($D55=1,\"\",MAX(U55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS55,0))","v":1.5352019230769232},{"$f":"IF($D55=1,\"\",MAX(V55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT55,0))","v":1.4710859374999998},{"$f":"IF($D55=1,\"\",MAX(W55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU55,0))","v":1.4243028846153845},{"$f":"IF($D55=1,\"\",MAX(X55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV55,0))","v":1.7501971153846156},{"$f":"IF($D55=1,\"\",MAX(Y55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW55,0))","v":1.7635889423076918},{"$f":"IF($D55=1,\"\",MAX(Z55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX55,0))","v":1.7166424999999998},{"$f":"IF($D55=1,\"\",MAX(AA55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY55,0))","v":1.5482788461538455},{"$f":"IF($D55=1,\"\",MAX(AB55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ55,0))","v":1.2870769230769232},{"$f":"IF($D55=1,\"\",MAX(AC55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA55,0))","v":1.5333625000000004},{"$f":"IF($D55=1,\"\",MAX(0,F55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD55-CX55))","v":0.61271874999999998},{"$f":"IF($D55=1,\"\",MAX(0,G55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE55-CY55))","v":0.1858000000000003},{"$f":"IF($D55=1,\"\",MAX(0,H55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF55-CZ55))","v":0.63598499999999958},{"$f":"IF($D55=1,\"\",MAX(0,I55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG55-DA55))","v":0.7031201923076924},{"$f":"IF($D55=1,\"\",MAX(0,J55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH55-DB55))","v":0.2750349999999997},{"$f":"IF($D55=1,\"\",MAX(0,K55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI55-DC55))","v":0.4244254807692307},{"$f":"IF($D55=1,\"\",MAX(0,L55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ55-DD55))","v":0.49306490384615387},{"$f":"IF($D55=1,\"\",MAX(0,M55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK55-DE55))","v":0.47695673076923151},{"$f":"IF($D55=1,\"\",MAX(0,N55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL55-DF55))","v":0.67614750000000012},{"$f":"IF($D55=1,\"\",MAX(0,O55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM55-DG55))","v":1.0041009615384615},{"$f":"IF($D55=1,\"\",MAX(0,P55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN55-DH55))","v":0.87580787037037067},{"$f":"IF($D55=1,\"\",MAX(0,Q55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO55-DI55))","v":0.45295312499999985},{"$f":"IF($D55=1,\"\",MAX(0,R55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP55-DJ55))","v":0.62284259259259267},{"$f":"IF($D55=1,\"\",MAX(0,S55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ55-DK55))","v":0.18629749999999967},{"$f":"IF($D55=1,\"\",MAX(0,T55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR55-DL55))","v":0.63388499999999959},{"$f":"IF($D55=1,\"\",MAX(0,U55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS55-DM55))","v":0.7022019230769232},{"$f":"IF($D55=1,\"\",MAX(0,V55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT55-DN55))","v":0.44908593749999981},{"$f":"IF($D55=1,\"\",MAX(0,W55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU55-DO55))","v":0.42630288461538446},{"$f":"IF($D55=1,\"\",MAX(0,X55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV55-DP55))","v":0.49619711538461564},{"$f":"IF($D55=1,\"\",MAX(0,Y55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW55-DQ55))","v":0.50258894230769191},{"$f":"IF($D55=1,\"\",MAX(0,Z55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX55-DR55))","v":0.69464249999999983},{"$f":"IF($D55=1,\"\",MAX(0,AA55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY55-DS55))","v":1.0192788461538456},{"$f":"IF($D55=1,\"\",MAX(0,AB55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ55-DT55))","v":0.86607692307692319},{"$f":"IF($D55=1,\"\",MAX(0,AC55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA55-DU55))","v":0.49536250000000037},{"$f":"IF($D55=1,\"\",MAX(0,F55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ55))","v":1.631577956989247},{"$f":"IF($D55=1,\"\",MAX(0,G55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA55))","v":1.2646685159500692},{"$f":"IF($D55=1,\"\",MAX(0,H55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB55))","v":1.5984435483870962},{"$f":"IF($D55=1,\"\",MAX(0,I55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC55))","v":1.6380416666666671},{"$f":"IF($D55=1,\"\",MAX(0,J55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD55))","v":1.3940747126436781},{"$f":"IF($D55=1,\"\",MAX(0,K55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE55))","v":1.5156433378196499},{"$f":"IF($D55=1,\"\",MAX(0,L55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF55))","v":1.9159819444444444},{"$f":"IF($D55=1,\"\",MAX(0,M55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG55))","v":2.1018010752688179},{"$f":"IF($D55=1,\"\",MAX(0,N55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH55))","v":2.1659027777777773},{"$f":"IF($D55=1,\"\",MAX(0,O55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI55))","v":1.9785793010752677},{"$f":"IF($D55=1,\"\",MAX(0,P55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ55))","v":1.7672432795698931},{"$f":"IF($D55=1,\"\",MAX(0,Q55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK55))","v":1.8275861111111107},{"$f":"IF($D55=1,\"\",MAX(0,R55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL55))","v":1.6338104838709673},{"$f":"IF($D55=1,\"\",MAX(0,S55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM55))","v":1.2656310679611646},{"$f":"IF($D55=1,\"\",MAX(0,T55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN55))","v":1.5969583333333333},{"$f":"IF($D55=1,\"\",MAX(0,U55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO55))","v":1.6375752688172049},{"$f":"IF($D55=1,\"\",MAX(0,V55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP55))","v":1.5704300595238094},{"$f":"IF($D55=1,\"\",MAX(0,W55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ55))","v":1.5180309555854641},{"$f":"IF($D55=1,\"\",MAX(0,X55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR55))","v":1.9200472222222227},{"$f":"IF($D55=1,\"\",MAX(0,Y55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS55))","v":2.1325322580645154},{"$f":"IF($D55=1,\"\",MAX(0,Z55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT55))","v":2.1896333333333331},{"$f":"IF($D55=1,\"\",MAX(0,AA55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU55))","v":1.9985094086021506},{"$f":"IF($D55=1,\"\",MAX(0,AB55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV55))","v":1.7871639784946236},{"$f":"IF($D55=1,\"\",MAX(0,AC55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW55))","v":1.8578500000000004},{"$f":"IF($D55=1,\"\",MAX(0,F55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ55-CX55))","v":0.77257795698924703},{"$f":"IF($D55=1,\"\",MAX(0,G55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA55-CY55))","v":0.27166851595006924},{"$f":"IF($D55=1,\"\",MAX(0,H55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB55-CZ55))","v":0.77344354838709628},{"$f":"IF($D55=1,\"\",MAX(0,I55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC55-DA55))","v":0.8050416666666671},{"$f":"IF($D55=1,\"\",MAX(0,J55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD55-DB55))","v":0.37207471264367808},{"$f":"IF($D55=1,\"\",MAX(0,K55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE55-DC55))","v":0.51764333781964988},{"$f":"IF($D55=1,\"\",MAX(0,L55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF55-DD55))","v":0.66198194444444436},{"$f":"IF($D55=1,\"\",MAX(0,M55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG55-DE55))","v":0.84080107526881798},{"$f":"IF($D55=1,\"\",MAX(0,N55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH55-DF55))","v":1.1439027777777773},{"$f":"IF($D55=1,\"\",MAX(0,O55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI55-DG55))","v":1.4495793010752678},{"$f":"IF($D55=1,\"\",MAX(0,P55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ55-DH55))","v":1.3462432795698931},{"$f":"IF($D55=1,\"\",MAX(0,Q55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK55-DI55))","v":0.78958611111111066},{"$f":"IF($D55=1,\"\",MAX(0,R55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL55-DJ55))","v":0.77481048387096729},{"$f":"IF($D55=1,\"\",MAX(0,S55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM55-DK55))","v":0.27263106796116465},{"$f":"IF($D55=1,\"\",MAX(0,T55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN55-DL55))","v":0.7719583333333333},{"$f":"IF($D55=1,\"\",MAX(0,U55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO55-DM55))","v":0.80457526881720498},{"$f":"IF($D55=1,\"\",MAX(0,V55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP55-DN55))","v":0.54843005952380941},{"$f":"IF($D55=1,\"\",MAX(0,W55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ55-DO55))","v":0.52003095558546408},{"$f":"IF($D55=1,\"\",MAX(0,X55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR55-DP55))","v":0.66604722222222268},{"$f":"IF($D55=1,\"\",MAX(0,Y55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS55-DQ55))","v":0.87153225806451551},{"$f":"IF($D55=1,\"\",MAX(0,Z55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT55-DR55))","v":1.1676333333333331},{"$f":"IF($D55=1,\"\",MAX(0,AA55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU55-DS55))","v":1.4695094086021507},{"$f":"IF($D55=1,\"\",MAX(0,AB55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV55-DT55))","v":1.3661639784946236},{"$f":"IF($D55=1,\"\",MAX(0,AC55-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B55,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW55-DU55))","v":0.81985000000000041},69937.855304625176,195350.84517468337,167054.81530462514,{"$f":"+HN55-'Revenue Requirement'!K54","v":0}]
[null,10158,"Energy Northwest",0,0,{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD59)))","v":3.097},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE59)))","v":3.3639999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF59)))","v":4.4790000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG59)))","v":4.5979999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH59)))","v":3.9649999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI59)))","v":3.8210000000000002},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ59)))","v":3.2770000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK59)))","v":2.4790000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL59)))","v":2.456},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM59)))","v":2.661},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN59)))","v":2.6749999999999998},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO59)))","v":2.23},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP59)))","v":3.097},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ59)))","v":3.3639999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR59)))","v":4.4790000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS59)))","v":4.5979999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT59)))","v":3.9649999999999999},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU59)))","v":3.8210000000000002},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV59)))","v":3.2770000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW59)))","v":2.4790000000000001},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX59)))","v":2.456},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY59)))","v":2.661},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ59)))","v":2.6749999999999998},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA59)))","v":2.23},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8836730769230767},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3819824999999999},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2295375000000002},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3076682692307693},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6349900000000002},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4699975961538461},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0834254807692307},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9579278846153847},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9144725},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9811370192307693},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9802060185185184},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6907916666666667},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.883212962962963},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3819824999999999},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2295375000000002},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3076682692307693},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6346796874999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4699975961538461},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0834254807692307},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9579278846153847},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9144725},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9811370192307693},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9843533653846153},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6884125000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8403932926829267},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4264236760124609},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2431802325581396},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2828871951219512},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7392297297297299},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6106177370030581},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1474934210526313},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8552042682926828},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7252187500000002},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7156219512195123},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7070480769230771},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5508095238095239},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8388076923076921},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4264236760124609},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2431802325581396},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2828871951219512},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.73884375},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6106177370030581},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1474934210526313},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8552042682926828},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7252187500000002},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7156219512195123},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.715109756097561},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B59,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B59,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5467875},{"$f":"IF($D59=1,\"\",(AD59*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB59*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.864592741935484},{"$f":"IF($D59=1,\"\",(AE59*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC59*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4017683772538141},{"$f":"IF($D59=1,\"\",(AF59*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD59*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2358454301075268},{"$f":"IF($D59=1,\"\",(AG59*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE59*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2967432795698923},{"$f":"IF($D59=1,\"\",(AH59*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF59*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6793218390804596},{"$f":"IF($D59=1,\"\",(AI59*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG59*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5318855989232842},{"$f":"IF($D59=1,\"\",(AJ59*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH59*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1104763888888889},{"$f":"IF($D59=1,\"\",(AK59*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI59*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9126411290322582},{"$f":"IF($D59=1,\"\",(AL59*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ59*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8303597222222221},{"$f":"IF($D59=1,\"\",(AM59*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK59*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8640819892473117},{"$f":"IF($D59=1,\"\",(AN59*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL59*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8656559139784947},{"$f":"IF($D59=1,\"\",(AO59*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM59*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6254666666666666},{"$f":"IF($D59=1,\"\",(AP59*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN59*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8645913978494622},{"$f":"IF($D59=1,\"\",(AQ59*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO59*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4017683772538141},{"$f":"IF($D59=1,\"\",(AR59*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP59*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2358454301075268},{"$f":"IF($D59=1,\"\",(AS59*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ59*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2967432795698923},{"$f":"IF($D59=1,\"\",(AT59*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR59*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6793214285714284},{"$f":"IF($D59=1,\"\",(AU59*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS59*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5318855989232842},{"$f":"IF($D59=1,\"\",(AV59*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT59*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1104763888888889},{"$f":"IF($D59=1,\"\",(AW59*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU59*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9126411290322582},{"$f":"IF($D59=1,\"\",(AX59*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV59*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8303597222222221},{"$f":"IF($D59=1,\"\",(AY59*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW59*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8640819892473117},{"$f":"IF($D59=1,\"\",(AZ59*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX59*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8656545698924731},{"$f":"IF($D59=1,\"\",(BA59*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY59*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6254680555555556},0.95899999999999996,1.113,0.53800000000000003,0.65400000000000003,0.99099999999999999,0.77700000000000002,0.753,0.314,0.41199999999999998,0.373,0.374,0.58899999999999997,0.95899999999999996,1.113,0.53800000000000003,0.65400000000000003,0.99099999999999999,0.77700000000000002,0.753,0.314,0.41199999999999998,0.373,0.374,0.58899999999999997,{"$f":"IF($D59=1,\"\",MAX(F59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD59,0))","v":1.2133269230769232},{"$f":"IF($D59=1,\"\",MAX(G59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE59,0))","v":0.98201749999999999},{"$f":"IF($D59=1,\"\",MAX(H59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF59,0))","v":1.2494624999999999},{"$f":"IF($D59=1,\"\",MAX(I59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG59,0))","v":1.2903317307692306},{"$f":"IF($D59=1,\"\",MAX(J59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH59,0))","v":1.3300099999999997},{"$f":"IF($D59=1,\"\",MAX(K59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI59,0))","v":1.3510024038461541},{"$f":"IF($D59=1,\"\",MAX(L59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ59,0))","v":1.1935745192307694},{"$f":"IF($D59=1,\"\",MAX(M59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK59,0))","v":0.5210721153846154},{"$f":"IF($D59=1,\"\",MAX(N59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL59,0))","v":0.54152749999999994},{"$f":"IF($D59=1,\"\",MAX(O59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM59,0))","v":0.67986298076923068},{"$f":"IF($D59=1,\"\",MAX(P59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN59,0))","v":0.69479398148148142},{"$f":"IF($D59=1,\"\",MAX(Q59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO59,0))","v":0.53920833333333329},{"$f":"IF($D59=1,\"\",MAX(R59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP59,0))","v":1.2137870370370369},{"$f":"IF($D59=1,\"\",MAX(S59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ59,0))","v":0.98201749999999999},{"$f":"IF($D59=1,\"\",MAX(T59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR59,0))","v":1.2494624999999999},{"$f":"IF($D59=1,\"\",MAX(U59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS59,0))","v":1.2903317307692306},{"$f":"IF($D59=1,\"\",MAX(V59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT59,0))","v":1.3303203125},{"$f":"IF($D59=1,\"\",MAX(W59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU59,0))","v":1.3510024038461541},{"$f":"IF($D59=1,\"\",MAX(X59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV59,0))","v":1.1935745192307694},{"$f":"IF($D59=1,\"\",MAX(Y59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW59,0))","v":0.5210721153846154},{"$f":"IF($D59=1,\"\",MAX(Z59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX59,0))","v":0.54152749999999994},{"$f":"IF($D59=1,\"\",MAX(AA59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY59,0))","v":0.67986298076923068},{"$f":"IF($D59=1,\"\",MAX(AB59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ59,0))","v":0.69064663461538456},{"$f":"IF($D59=1,\"\",MAX(AC59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA59,0))","v":0.54158749999999989},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD59-CX59))","v":0.25432692307692328},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE59-CY59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF59-CZ59))","v":0.71146249999999989},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG59-DA59))","v":0.63633173076923055},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH59-DB59))","v":0.3390099999999997},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI59-DC59))","v":0.57400240384615409},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ59-DD59))","v":0.4405745192307694},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK59-DE59))","v":0.2070721153846154},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL59-DF59))","v":0.12952749999999996},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM59-DG59))","v":0.30686298076923069},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN59-DH59))","v":0.32079398148148142},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO59-DI59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP59-DJ59))","v":0.25478703703703698},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ59-DK59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR59-DL59))","v":0.71146249999999989},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS59-DM59))","v":0.63633173076923055},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT59-DN59))","v":0.33932031250000005},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU59-DO59))","v":0.57400240384615409},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV59-DP59))","v":0.4405745192307694},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW59-DQ59))","v":0.2070721153846154},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX59-DR59))","v":0.12952749999999996},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY59-DS59))","v":0.30686298076923069},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ59-DT59))","v":0.31664663461538456},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA59-DU59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ59))","v":1.232407258064516},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA59))","v":0.96223162274618579},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB59))","v":1.2431545698924733},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC59))","v":1.3012567204301075},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD59))","v":1.2856781609195402},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE59))","v":1.2891144010767159},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF59))","v":1.1665236111111112},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG59))","v":0.56635887096774185},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH59))","v":0.62564027777777786},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI59))","v":0.79691801075268831},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ59))","v":0.80934408602150509},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK59))","v":0.60453333333333337},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL59))","v":1.2324086021505378},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM59))","v":0.96223162274618579},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN59))","v":1.2431545698924733},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO59))","v":1.3012567204301075},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP59))","v":1.2856785714285714},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ59))","v":1.2891144010767159},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR59))","v":1.1665236111111112},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS59))","v":0.56635887096774185},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT59))","v":0.62564027777777786},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU59))","v":0.79691801075268831},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV59))","v":0.80934543010752669},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW59))","v":0.60453194444444436},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ59-CX59))","v":0.27340725806451605},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA59-CY59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB59-CZ59))","v":0.70515456989247327},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC59-DA59))","v":0.64725672043010751},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD59-DB59))","v":0.29467816091954024},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE59-DC59))","v":0.51211440107671591},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF59-DD59))","v":0.41352361111111124},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG59-DE59))","v":0.25235887096774184},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH59-DF59))","v":0.21364027777777789},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI59-DG59))","v":0.42391801075268831},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ59-DH59))","v":0.43534408602150509},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK59-DI59))","v":1.5533333333333399E-2},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL59-DJ59))","v":0.27340860215053786},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM59-DK59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN59-DL59))","v":0.70515456989247327},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO59-DM59))","v":0.64725672043010751},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP59-DN59))","v":0.29467857142857146},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ59-DO59))","v":0.51211440107671591},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR59-DP59))","v":0.41352361111111124},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS59-DQ59))","v":0.25235887096774184},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT59-DR59))","v":0.21364027777777789},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU59-DS59))","v":0.42391801075268831},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV59-DT59))","v":0.43534543010752669},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B59,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW59-DU59))","v":1.553194444444439E-2},39077.113265576038,115570.65542442471,112042.66982807602,{"$f":"+HN59-'Revenue Requirement'!K58","v":0}]
[null,10173,"Fall River Elec Coop",0,0,{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD62)))","v":40.166057692307689},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE62)))","v":50.008999999999993},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF62)))","v":63.842999999999996},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG62)))","v":59.171057692307691},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH62)))","v":61.500999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI62)))","v":51.277903846153848},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ62)))","v":40.225461538461538},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK62)))","v":35.502576923076916},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL62)))","v":59.414499999999997},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM62)))","v":65.955961538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN62)))","v":53.125574074074073},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO62)))","v":40.435270833333334},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP62)))","v":40.388037037037037},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ62)))","v":50.23},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR62)))","v":64.063000000000002},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS62)))","v":59.392057692307695},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT62)))","v":61.720895833333323},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU62)))","v":51.499903846153842},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV62)))","v":40.447461538461539},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW62)))","v":35.721576923076917},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX62)))","v":59.633500000000005},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY62)))","v":66.178961538461536},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ62)))","v":53.349423076923081},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA62)))","v":40.658000000000001},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.427754807692306},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.887014999999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.174939999999999},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.550115384615388},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.529079999999993},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.228908653846148},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.699557692307692},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.329860576923075},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.427164999999995},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.417677884615387},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.709388888888896},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942239583333333},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.102872685185186},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.874997499999999},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.164704999999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.514658653846148},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.661499999999997},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212177884615386},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.691269230769233},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.304394230769233},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.457717500000001},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.392127403846153},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.486920673076916},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.405012500000002},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.59653048780488},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.939707165109031},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.735543604651163},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.758560975609761},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.402459459459465},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.113073394495409},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742124999999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.152076219512193},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.509271875000003},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.170317073170722},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.813528846153847},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.204520833333333},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.958814102564105},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.882317757009339},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.63692441860465},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.687472560975607},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786055555555556},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.018541284403671},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678914473684213},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.067881097560974},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.399706250000001},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.086076219512194},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.779073170731706},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.617984375000002},{"$f":"IF($D62=1,\"\",(AD62*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB62*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.416139784946235},{"$f":"IF($D62=1,\"\",(AE62*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC62*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.574829403606099},{"$f":"IF($D62=1,\"\",(AF62*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD62*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.735219086021502},{"$f":"IF($D62=1,\"\",(AG62*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE62*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.319430107526884},{"$f":"IF($D62=1,\"\",(AH62*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF62*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.19936781609195},{"$f":"IF($D62=1,\"\",(AI62*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG62*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.977390309555847},{"$f":"IF($D62=1,\"\",(AJ62*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH62*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.45086388888889},{"$f":"IF($D62=1,\"\",(AK62*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI62*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.928901881720428},{"$f":"IF($D62=1,\"\",(AL62*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ62*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.574768055555552},{"$f":"IF($D62=1,\"\",(AM62*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK62*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.663465053763431},{"$f":"IF($D62=1,\"\",(AN62*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL62*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.817576612903231},{"$f":"IF($D62=1,\"\",(AO62*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM62*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.864637500000001},{"$f":"IF($D62=1,\"\",(AP62*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN62*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.365041666666666},{"$f":"IF($D62=1,\"\",(AQ62*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO62*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.542611650485433},{"$f":"IF($D62=1,\"\",(AR62*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP62*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.684118279569887},{"$f":"IF($D62=1,\"\",(AS62*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ62*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.268264784946233},{"$f":"IF($D62=1,\"\",(AT62*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR62*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.000595238095244},{"$f":"IF($D62=1,\"\",(AU62*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS62*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.926418573351278},{"$f":"IF($D62=1,\"\",(AV62*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT62*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.419386111111116},{"$f":"IF($D62=1,\"\",(AW62*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU62*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.877544354838708},{"$f":"IF($D62=1,\"\",(AX62*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV62*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543045833333338},{"$f":"IF($D62=1,\"\",(AY62*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW62*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.612040322580647},{"$f":"IF($D62=1,\"\",(AZ62*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX62*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.766256720430107},{"$f":"IF($D62=1,\"\",(BA62*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY62*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.833000000000002},7.9880000000000004,11.445,11.59,7.9059999999999997,14.045,11.388,8.2140000000000004,11.888999999999999,10.694000000000001,2.907,8.8209999999999997,5.0730000000000004,7.9880000000000004,11.445,11.59,7.9059999999999997,14.045,11.388,8.2140000000000004,11.888999999999999,10.694000000000001,2.907,8.8209999999999997,5.0730000000000004,{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD62,0))","v":12.738302884615383},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE62,0))","v":17.121984999999995},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF62,0))","v":18.668059999999997},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG62,0))","v":19.620942307692303},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH62,0))","v":19.971920000000004},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI62,0))","v":18.0489951923077},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ62,0))","v":15.525903846153845},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK62,0))","v":13.172716346153841},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL62,0))","v":18.987335000000002},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM62,0))","v":12.53828365384615},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN62,0))","v":17.416185185185178},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO62,0))","v":9.4930312500000014},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP62,0))","v":14.285164351851851},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ62,0))","v":17.355002499999998},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR62,0))","v":18.898295000000005},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS62,0))","v":19.877399038461547},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT62,0))","v":19.059395833333326},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU62,0))","v":18.287725961538456},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV62,0))","v":15.756192307692306},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW62,0))","v":13.417182692307684},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX62,0))","v":19.175782500000004},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY62,0))","v":12.786834134615383},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ62,0))","v":15.862502403846165},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA62,0))","v":11.2529875},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD62-CX62))","v":4.7503028846153823},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE62-CY62))","v":5.6769849999999948},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF62-CZ62))","v":7.0780599999999971},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG62-DA62))","v":11.714942307692304},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH62-DB62))","v":5.9269200000000044},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI62-DC62))","v":6.6609951923077002},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ62-DD62))","v":7.3119038461538448},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK62-DE62))","v":1.2837163461538417},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL62-DF62))","v":8.2933350000000008},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM62-DG62))","v":9.6312836538461504},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN62-DH62))","v":8.5951851851851782},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO62-DI62))","v":4.420031250000001},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP62-DJ62))","v":6.2971643518518503},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ62-DK62))","v":5.9100024999999974},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR62-DL62))","v":7.3082950000000046},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS62-DM62))","v":11.971399038461549},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT62-DN62))","v":5.0143958333333263},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU62-DO62))","v":6.8997259615384561},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV62-DP62))","v":7.5421923076923054},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW62-DQ62))","v":1.5281826923076842},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX62-DR62))","v":8.4817825000000031},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY62-DS62))","v":9.8798341346153826},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ62-DT62))","v":7.0415024038461649},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA62-DU62))","v":6.1799874999999993},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ62))","v":15.749917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA62))","v":18.434170596393894},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB62))","v":22.107780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC62))","v":20.851627584780807},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD62))","v":21.301632183908048},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE62))","v":20.300513536598},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF62))","v":16.774597649572648},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG62))","v":14.573675041356488},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH62))","v":23.839731944444445},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI62))","v":15.292496484698106},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ62))","v":20.307997461170842},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK62))","v":13.570633333333333},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL62))","v":16.022995370370371},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM62))","v":18.687388349514563},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN62))","v":22.378881720430115},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO62))","v":21.123792907361462},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP62))","v":20.720300595238079},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ62))","v":20.573485272802564},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR62))","v":17.028075427350423},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS62))","v":14.844032568238209},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT62))","v":24.090454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU62))","v":15.566921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV62))","v":20.583166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW62))","v":13.824999999999999},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ62-CX62))","v":7.761917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA62-CY62))","v":6.9891705963938939},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB62-CZ62))","v":10.517780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC62-DA62))","v":12.945627584780809},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD62-DB62))","v":7.2566321839080477},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE62-DC62))","v":8.9125135365980004},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF62-DD62))","v":8.5605976495726477},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG62-DE62))","v":2.6846750413564884},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH62-DF62))","v":13.145731944444444},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI62-DG62))","v":12.385496484698105},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ62-DH62))","v":11.486997461170843},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK62-DI62))","v":8.4976333333333329},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL62-DJ62))","v":8.0349953703703711},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM62-DK62))","v":7.2423883495145631},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN62-DL62))","v":10.788881720430116},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO62-DM62))","v":13.217792907361464},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP62-DN62))","v":6.6753005952380793},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ62-DO62))","v":9.1854852728025644},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR62-DP62))","v":8.8140754273504225},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS62-DQ62))","v":2.9550325682382095},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT62-DR62))","v":13.396454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU62-DS62))","v":12.659921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV62-DT62))","v":11.762166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B62,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW62-DU62))","v":8.7519999999999989},822049.82845211891,2142594.0019646506,1847926.6284521192,{"$f":"+HN62-'Revenue Requirement'!K61","v":0}]
[null,10186,"Glacier Elec  Coop",0,0,{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD67)))","v":22.537211538461541},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE67)))","v":23.910499999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF67)))","v":29.063000000000002},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG67)))","v":30.921999999999997},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH67)))","v":28.494999999999997},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI67)))","v":25.167057692307694},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ67)))","v":23.473096153846154},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK67)))","v":20.140326923076923},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL67)))","v":19.837999999999997},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM67)))","v":22.557807692307694},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN67)))","v":19.866555555555557},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO67)))","v":20.386875},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP67)))","v":22.599944444444446},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ67)))","v":23.9785},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR67)))","v":29.145000000000003},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS67)))","v":31.009},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT67)))","v":28.575749999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU67)))","v":25.238057692307695},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV67)))","v":23.540096153846154},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW67)))","v":20.197326923076922},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX67)))","v":19.895},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY67)))","v":22.622807692307692},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ67)))","v":19.923288461538462},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA67)))","v":20.444000000000003},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.884742788461537},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.3461775},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.543054999999999},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.149776442307694},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.492154999999997},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.635435096153849},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.318242788461536},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.773579326923077},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.306077500000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.44664423076923},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170729166666664},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.082125000000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.165877314814814},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.4004075},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.611117499999999},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.21455769230769},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.725213541666665},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.692875000000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.369814903846155},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.819983173076924},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.357119999999998},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.498334134615387},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.970634615384615},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.322164999999998},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.802512195121952},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.11992523364486},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.835962209302327},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.460560975609756},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.007854729729729},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.143091743119268},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.665292763157893},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.694368902439024},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.558781250000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.872216463414636},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.79397435897436},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.53876488095238},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.755538461538462},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.171087227414329},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.897261627906975},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.523621951219511},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.84884375},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194290519877676},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.715240131578948},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.738076219512195},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.600453125000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.917472560975609},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.000161585365854},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B67,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B67,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.415528125},{"$f":"IF($D67=1,\"\",(AD67*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB67*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.52590994623656},{"$f":"IF($D67=1,\"\",(AE67*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC67*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.800231622746185},{"$f":"IF($D67=1,\"\",(AF67*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD67*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.291388440860217},{"$f":"IF($D67=1,\"\",(AG67*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE67*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.845928763440863},{"$f":"IF($D67=1,\"\",(AH67*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF67*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.860900862068963},{"$f":"IF($D67=1,\"\",(AI67*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG67*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.538535666218039},{"$f":"IF($D67=1,\"\",(AJ67*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH67*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.042552777777775},{"$f":"IF($D67=1,\"\",(AK67*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI67*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.297798387096774},{"$f":"IF($D67=1,\"\",(AL67*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ67*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.640612500000003},{"$f":"IF($D67=1,\"\",(AM67*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK67*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.311681451612902},{"$f":"IF($D67=1,\"\",(AN67*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL67*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.174025537634407},{"$f":"IF($D67=1,\"\",(AO67*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM67*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.428556944444445},{"$f":"IF($D67=1,\"\",(AP67*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN67*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.574444892473117},{"$f":"IF($D67=1,\"\",(AQ67*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO67*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.853095700416088},{"$f":"IF($D67=1,\"\",(AR67*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP67*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.356323924731182},{"$f":"IF($D67=1,\"\",(AS67*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ67*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.909951612903225},{"$f":"IF($D67=1,\"\",(AT67*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR67*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.921055059523809},{"$f":"IF($D67=1,\"\",(AU67*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS67*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.593228802153433},{"$f":"IF($D67=1,\"\",(AV67*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT67*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.09343888888889},{"$f":"IF($D67=1,\"\",(AW67*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU67*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.343013440860217},{"$f":"IF($D67=1,\"\",(AX67*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV67*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.687490277777776},{"$f":"IF($D67=1,\"\",(AY67*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW67*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.360534946236562},{"$f":"IF($D67=1,\"\",(AZ67*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX67*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.220211021505376},{"$f":"IF($D67=1,\"\",(BA67*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY67*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.474770833333332},3.35,4.8789999999999996,3.504,4.492,3.59,2.7309999999999999,2.73,1.909,1.381,0.51800000000000002,0.93200000000000005,2.1619999999999999,3.35,4.8789999999999996,3.504,4.492,3.59,2.7309999999999999,2.73,1.909,1.381,0.51800000000000002,0.93200000000000005,2.1619999999999999,{"$f":"IF($D67=1,\"\",MAX(F67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD67,0))","v":4.6524687500000041},{"$f":"IF($D67=1,\"\",MAX(G67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE67,0))","v":5.5643224999999994},{"$f":"IF($D67=1,\"\",MAX(H67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF67,0))","v":5.5199450000000034},{"$f":"IF($D67=1,\"\",MAX(I67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG67,0))","v":8.7722235576923033},{"$f":"IF($D67=1,\"\",MAX(J67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH67,0))","v":8.0028450000000007},{"$f":"IF($D67=1,\"\",MAX(K67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI67,0))","v":5.531622596153845},{"$f":"IF($D67=1,\"\",MAX(L67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ67,0))","v":6.1548533653846178},{"$f":"IF($D67=1,\"\",MAX(M67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK67,0))","v":4.3667475961538464},{"$f":"IF($D67=1,\"\",MAX(N67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL67,0))","v":2.5319224999999967},{"$f":"IF($D67=1,\"\",MAX(O67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM67,0))","v":5.1111634615384638},{"$f":"IF($D67=1,\"\",MAX(P67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN67,0))","v":3.6958263888888929},{"$f":"IF($D67=1,\"\",MAX(Q67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO67,0))","v":3.3047499999999985},{"$f":"IF($D67=1,\"\",MAX(R67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP67,0))","v":5.4340671296296321},{"$f":"IF($D67=1,\"\",MAX(S67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ67,0))","v":5.5780925000000003},{"$f":"IF($D67=1,\"\",MAX(T67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR67,0))","v":5.5338825000000043},{"$f":"IF($D67=1,\"\",MAX(U67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS67,0))","v":8.7944423076923108},{"$f":"IF($D67=1,\"\",MAX(V67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT67,0))","v":7.8505364583333339},{"$f":"IF($D67=1,\"\",MAX(W67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU67,0))","v":5.5451826923076943},{"$f":"IF($D67=1,\"\",MAX(X67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV67,0))","v":6.1702812499999986},{"$f":"IF($D67=1,\"\",MAX(Y67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW67,0))","v":4.3773437499999979},{"$f":"IF($D67=1,\"\",MAX(Z67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX67,0))","v":2.5378800000000012},{"$f":"IF($D67=1,\"\",MAX(AA67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY67,0))","v":5.1244735576923048},{"$f":"IF($D67=1,\"\",MAX(AB67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ67,0))","v":2.9526538461538472},{"$f":"IF($D67=1,\"\",MAX(AC67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA67,0))","v":4.1218350000000044},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD67-CX67))","v":1.3024687500000041},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE67-CY67))","v":0.68532249999999983},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF67-CZ67))","v":2.0159450000000034},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG67-DA67))","v":4.2802235576923033},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH67-DB67))","v":4.4128450000000008},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI67-DC67))","v":2.8006225961538451},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ67-DD67))","v":3.4248533653846178},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK67-DE67))","v":2.4577475961538466},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL67-DF67))","v":1.1509224999999967},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM67-DG67))","v":4.593163461538464},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN67-DH67))","v":2.763826388888893},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO67-DI67))","v":1.1427499999999986},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP67-DJ67))","v":2.084067129629632},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ67-DK67))","v":0.69909250000000078},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR67-DL67))","v":2.0298825000000043},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS67-DM67))","v":4.3024423076923108},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT67-DN67))","v":4.2605364583333341},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU67-DO67))","v":2.8141826923076945},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV67-DP67))","v":3.4402812499999986},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW67-DQ67))","v":2.4683437499999981},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX67-DR67))","v":1.1568800000000012},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY67-DS67))","v":4.606473557692305},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ67-DT67))","v":2.0206538461538472},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA67-DU67))","v":1.9598350000000044},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ67))","v":6.0113015922249815},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA67))","v":6.1102683772538136},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB67))","v":6.7716115591397852},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC67))","v":9.0760712365591338},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD67))","v":8.6340991379310346},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE67))","v":6.6285220260896551},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF67))","v":6.4305433760683783},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG67))","v":4.8425285359801489},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH67))","v":4.1973874999999943},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI67))","v":6.2461262406947924},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ67))","v":4.6925300179211504},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK67))","v":4.958318055555555},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL67))","v":6.025499551971329},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM67))","v":6.1254042995839129},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN67))","v":6.7886760752688211},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO67))","v":9.0990483870967758},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP67))","v":8.6546949404761904},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ67))","v":6.6448288901542618},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR67))","v":6.4466572649572633},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS67))","v":4.8543134822167051},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT67))","v":4.2075097222222233},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU67))","v":6.2622727460711296},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV67))","v":4.7030774400330859},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW67))","v":4.9692291666666701},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ67-CX67))","v":2.6613015922249814},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA67-CY67))","v":1.231268377253814},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB67-CZ67))","v":3.2676115591397852},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC67-DA67))","v":4.5840712365591338},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD67-DB67))","v":5.0440991379310347},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE67-DC67))","v":3.8975220260896553},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF67-DD67))","v":3.7005433760683784},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG67-DE67))","v":2.9335285359801491},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH67-DF67))","v":2.816387499999994},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI67-DG67))","v":5.7281262406947926},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ67-DH67))","v":3.7605300179211505},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK67-DI67))","v":2.7963180555555551},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL67-DJ67))","v":2.6754995519713289},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM67-DK67))","v":1.2464042995839133},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN67-DL67))","v":3.2846760752688211},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO67-DM67))","v":4.6070483870967758},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP67-DN67))","v":5.0646949404761905},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ67-DO67))","v":3.9138288901542619},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR67-DP67))","v":3.7166572649572633},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS67-DQ67))","v":2.9453134822167053},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT67-DR67))","v":2.8265097222222231},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU67-DS67))","v":5.7442727460711298},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV67-DT67))","v":3.771077440033086},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B67,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW67-DU67))","v":2.8072291666666702},307945.94491176121,726114.35898274742,614336.40491176106,{"$f":"+HN67-'Revenue Requirement'!K66","v":0}]
[null,10191,"Grays Harbor PUD #1",0,0,{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD70)))","v":172.416},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE70)))","v":203.37700000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF70)))","v":217.499},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG70)))","v":226.88800000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH70)))","v":208.99299999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI70)))","v":199.82900000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ70)))","v":180.82400000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK70)))","v":150.08000000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL70)))","v":133.96899999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM70)))","v":124.56399999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN70)))","v":128.41999999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO70)))","v":138.47},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP70)))","v":171.94499999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ70)))","v":202.68600000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR70)))","v":216.30699999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS70)))","v":225.809},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT70)))","v":217.11799999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU70)))","v":199.142},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV70)))","v":180.20500000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW70)))","v":149.69300000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX70)))","v":133.58799999999999},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY70)))","v":124.221},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ70)))","v":128.05600000000001},{"$f":"+IF(AND($D70=0,$E70=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B70,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B70,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D70=1,\"\",IF($E70=1,IF(BlockShape=\"Yes\",VLOOKUP($B70,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA70)))","v":138.07599999999999},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.6496875},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":152.53518500000001},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.45711},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":178.72353846153845},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":160.54410250000001},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":148.47354807692307},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.4547860576923},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.85425721153845},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.47004999999999},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.94003605769231},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70605555555557},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.90533333333333},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.43637037037038},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":152.01692499999999},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.52271499999998},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":177.87398557692308},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":160.99228906249999},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.96324759615385},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.97686298076923},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.54245192307692},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.1415925},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.62338461538462},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.27909855769232},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.69528249999999},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.98243292682926},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":132.05306853582556},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":148.40911046511627},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":155.29646951219513},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.35264527027027},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.2925871559633},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.73338486842106},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.69508536585366},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.265931250000008},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.288060975609753},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.165490384615396},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.843122023809528},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.44858012820514},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.60439875389409},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.59559011627908},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.55825914634144},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.98901388888891},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.84136085626912},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.31620065789474},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.42755487804877},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.983556250000007},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.020030487804874},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.97683536585366},{"$f":"+IF($D70=1,\"\",IF($E70=0,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E70=1,VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B70,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B70,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.575353125000007},{"$f":"IF($D70=1,\"\",(AD70*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB70*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":125.97917741935484},{"$f":"IF($D70=1,\"\",(AE70*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC70*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":143.41623994452152},{"$f":"IF($D70=1,\"\",(AF70*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD70*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.26287365591398},{"$f":"IF($D70=1,\"\",(AG70*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE70*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":168.3954758064516},{"$f":"IF($D70=1,\"\",(AH70*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF70*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":152.38221839080461},{"$f":"IF($D70=1,\"\",(AI70*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG70*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":140.91207537012113},{"$f":"IF($D70=1,\"\",(AJ70*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH70*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.97241666666667},{"$f":"IF($D70=1,\"\",(AK70*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI70*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.28946102150537},{"$f":"IF($D70=1,\"\",(AL70*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ70*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.26821944444444},{"$f":"IF($D70=1,\"\",(AM70*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK70*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.15798252688172},{"$f":"IF($D70=1,\"\",(AN70*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL70*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.51162500000001},{"$f":"IF($D70=1,\"\",(AO70*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM70*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.94296805555557},{"$f":"IF($D70=1,\"\",(AP70*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN70*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":125.63503897849463},{"$f":"IF($D70=1,\"\",(AQ70*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO70*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":142.92896255201111},{"$f":"IF($D70=1,\"\",(AR70*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP70*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":159.38436693548385},{"$f":"IF($D70=1,\"\",(AS70*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ70*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":167.59500940860212},{"$f":"IF($D70=1,\"\",(AT70*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR70*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":152.84802827380952},{"$f":"IF($D70=1,\"\",(AU70*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS70*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":140.42777388963663},{"$f":"IF($D70=1,\"\",(AV70*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT70*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.52013888888888},{"$f":"IF($D70=1,\"\",(AW70*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU70*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.9971747311828},{"$f":"IF($D70=1,\"\",(AX70*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV70*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.96024305555555},{"$f":"IF($D70=1,\"\",(AY70*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW70*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.86276612903227},{"$f":"IF($D70=1,\"\",(AZ70*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX70*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.21035887096775},{"$f":"IF($D70=1,\"\",(BA70*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY70*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.64198055555555},35.58,40.26,22.984000000000002,31.077999999999999,37.255000000000003,29.773,33.78,22.155000000000001,8.2059999999999995,2.9180000000000001,2.968,13.997999999999999,35.58,40.26,22.984000000000002,31.077999999999999,37.255000000000003,29.773,33.78,22.155000000000001,8.2059999999999995,2.9180000000000001,2.968,13.997999999999999,{"$f":"IF($D70=1,\"\",MAX(F70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD70,0))","v":37.766312499999998},{"$f":"IF($D70=1,\"\",MAX(G70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE70,0))","v":50.841814999999997},{"$f":"IF($D70=1,\"\",MAX(H70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF70,0))","v":47.041889999999995},{"$f":"IF($D70=1,\"\",MAX(I70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG70,0))","v":48.164461538461552},{"$f":"IF($D70=1,\"\",MAX(J70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH70,0))","v":48.448897499999987},{"$f":"IF($D70=1,\"\",MAX(K70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI70,0))","v":51.355451923076942},{"$f":"IF($D70=1,\"\",MAX(L70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ70,0))","v":41.369213942307709},{"$f":"IF($D70=1,\"\",MAX(M70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK70,0))","v":29.225742788461559},{"$f":"IF($D70=1,\"\",MAX(N70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL70,0))","v":18.498950000000008},{"$f":"IF($D70=1,\"\",MAX(O70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM70,0))","v":9.6239639423076824},{"$f":"IF($D70=1,\"\",MAX(P70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN70,0))","v":13.713944444444422},{"$f":"IF($D70=1,\"\",MAX(Q70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO70,0))","v":24.564666666666668},{"$f":"IF($D70=1,\"\",MAX(R70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP70,0))","v":37.50862962962961},{"$f":"IF($D70=1,\"\",MAX(S70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ70,0))","v":50.669075000000021},{"$f":"IF($D70=1,\"\",MAX(T70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR70,0))","v":46.784285000000011},{"$f":"IF($D70=1,\"\",MAX(U70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS70,0))","v":47.935014423076922},{"$f":"IF($D70=1,\"\",MAX(V70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT70,0))","v":56.125710937500003},{"$f":"IF($D70=1,\"\",MAX(W70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU70,0))","v":51.178752403846147},{"$f":"IF($D70=1,\"\",MAX(X70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV70,0))","v":41.228137019230786},{"$f":"IF($D70=1,\"\",MAX(Y70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW70,0))","v":29.150548076923087},{"$f":"IF($D70=1,\"\",MAX(Z70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX70,0))","v":18.446407499999992},{"$f":"IF($D70=1,\"\",MAX(AA70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY70,0))","v":9.5976153846153807},{"$f":"IF($D70=1,\"\",MAX(AB70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ70,0))","v":13.77690144230769},{"$f":"IF($D70=1,\"\",MAX(AC70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA70,0))","v":24.380717500000003},{"$f":"IF($D70=1,\"\",MAX(0,F70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD70-CX70))","v":2.1863124999999997},{"$f":"IF($D70=1,\"\",MAX(0,G70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE70-CY70))","v":10.581814999999999},{"$f":"IF($D70=1,\"\",MAX(0,H70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF70-CZ70))","v":24.057889999999993},{"$f":"IF($D70=1,\"\",MAX(0,I70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG70-DA70))","v":17.086461538461553},{"$f":"IF($D70=1,\"\",MAX(0,J70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH70-DB70))","v":11.193897499999984},{"$f":"IF($D70=1,\"\",MAX(0,K70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI70-DC70))","v":21.582451923076942},{"$f":"IF($D70=1,\"\",MAX(0,L70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ70-DD70))","v":7.5892139423077083},{"$f":"IF($D70=1,\"\",MAX(0,M70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK70-DE70))","v":7.0707427884615583},{"$f":"IF($D70=1,\"\",MAX(0,N70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL70-DF70))","v":10.292950000000008},{"$f":"IF($D70=1,\"\",MAX(0,O70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM70-DG70))","v":6.7059639423076822},{"$f":"IF($D70=1,\"\",MAX(0,P70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN70-DH70))","v":10.745944444444422},{"$f":"IF($D70=1,\"\",MAX(0,Q70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO70-DI70))","v":10.566666666666668},{"$f":"IF($D70=1,\"\",MAX(0,R70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP70-DJ70))","v":1.9286296296296115},{"$f":"IF($D70=1,\"\",MAX(0,S70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ70-DK70))","v":10.409075000000023},{"$f":"IF($D70=1,\"\",MAX(0,T70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR70-DL70))","v":23.800285000000009},{"$f":"IF($D70=1,\"\",MAX(0,U70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS70-DM70))","v":16.857014423076922},{"$f":"IF($D70=1,\"\",MAX(0,V70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT70-DN70))","v":18.8707109375},{"$f":"IF($D70=1,\"\",MAX(0,W70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU70-DO70))","v":21.405752403846147},{"$f":"IF($D70=1,\"\",MAX(0,X70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV70-DP70))","v":7.448137019230785},{"$f":"IF($D70=1,\"\",MAX(0,Y70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW70-DQ70))","v":6.995548076923086},{"$f":"IF($D70=1,\"\",MAX(0,Z70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX70-DR70))","v":10.240407499999993},{"$f":"IF($D70=1,\"\",MAX(0,AA70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY70-DS70))","v":6.6796153846153805},{"$f":"IF($D70=1,\"\",MAX(0,AB70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ70-DT70))","v":10.80890144230769},{"$f":"IF($D70=1,\"\",MAX(0,AC70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA70-DU70))","v":10.382717500000004},{"$f":"IF($D70=1,\"\",MAX(0,F70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ70))","v":46.436822580645156},{"$f":"IF($D70=1,\"\",MAX(0,G70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA70))","v":59.960760055478488},{"$f":"IF($D70=1,\"\",MAX(0,H70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB70))","v":57.236126344086017},{"$f":"IF($D70=1,\"\",MAX(0,I70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC70))","v":58.492524193548405},{"$f":"IF($D70=1,\"\",MAX(0,J70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD70))","v":56.610781609195385},{"$f":"IF($D70=1,\"\",MAX(0,K70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE70))","v":58.916924629878878},{"$f":"IF($D70=1,\"\",MAX(0,L70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF70))","v":48.851583333333338},{"$f":"IF($D70=1,\"\",MAX(0,M70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG70))","v":36.790538978494638},{"$f":"IF($D70=1,\"\",MAX(0,N70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH70))","v":25.700780555555554},{"$f":"IF($D70=1,\"\",MAX(0,O70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI70))","v":17.406017473118268},{"$f":"IF($D70=1,\"\",MAX(0,P70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ70))","v":21.908374999999978},{"$f":"IF($D70=1,\"\",MAX(0,Q70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK70))","v":32.527031944444431},{"$f":"IF($D70=1,\"\",MAX(0,R70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL70))","v":46.309961021505359},{"$f":"IF($D70=1,\"\",MAX(0,S70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM70))","v":59.757037447988893},{"$f":"IF($D70=1,\"\",MAX(0,T70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN70))","v":56.922633064516134},{"$f":"IF($D70=1,\"\",MAX(0,U70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO70))","v":58.213990591397874},{"$f":"IF($D70=1,\"\",MAX(0,V70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP70))","v":64.269971726190477},{"$f":"IF($D70=1,\"\",MAX(0,W70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ70))","v":58.71422611036337},{"$f":"IF($D70=1,\"\",MAX(0,X70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR70))","v":48.684861111111132},{"$f":"IF($D70=1,\"\",MAX(0,Y70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS70))","v":36.695825268817217},{"$f":"IF($D70=1,\"\",MAX(0,Z70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT70))","v":25.627756944444442},{"$f":"IF($D70=1,\"\",MAX(0,AA70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU70))","v":17.358233870967737},{"$f":"IF($D70=1,\"\",MAX(0,AB70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV70))","v":21.845641129032259},{"$f":"IF($D70=1,\"\",MAX(0,AC70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW70))","v":32.434019444444445},{"$f":"IF($D70=1,\"\",MAX(0,F70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ70-CX70))","v":10.856822580645158},{"$f":"IF($D70=1,\"\",MAX(0,G70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA70-CY70))","v":19.70076005547849},{"$f":"IF($D70=1,\"\",MAX(0,H70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB70-CZ70))","v":34.252126344086015},{"$f":"IF($D70=1,\"\",MAX(0,I70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC70-DA70))","v":27.414524193548406},{"$f":"IF($D70=1,\"\",MAX(0,J70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD70-DB70))","v":19.355781609195382},{"$f":"IF($D70=1,\"\",MAX(0,K70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE70-DC70))","v":29.143924629878878},{"$f":"IF($D70=1,\"\",MAX(0,L70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF70-DD70))","v":15.071583333333336},{"$f":"IF($D70=1,\"\",MAX(0,M70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG70-DE70))","v":14.635538978494637},{"$f":"IF($D70=1,\"\",MAX(0,N70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH70-DF70))","v":17.494780555555554},{"$f":"IF($D70=1,\"\",MAX(0,O70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI70-DG70))","v":14.488017473118269},{"$f":"IF($D70=1,\"\",MAX(0,P70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ70-DH70))","v":18.940374999999978},{"$f":"IF($D70=1,\"\",MAX(0,Q70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK70-DI70))","v":18.529031944444434},{"$f":"IF($D70=1,\"\",MAX(0,R70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL70-DJ70))","v":10.72996102150536},{"$f":"IF($D70=1,\"\",MAX(0,S70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM70-DK70))","v":19.497037447988895},{"$f":"IF($D70=1,\"\",MAX(0,T70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN70-DL70))","v":33.938633064516132},{"$f":"IF($D70=1,\"\",MAX(0,U70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO70-DM70))","v":27.135990591397874},{"$f":"IF($D70=1,\"\",MAX(0,V70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP70-DN70))","v":27.014971726190474},{"$f":"IF($D70=1,\"\",MAX(0,W70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ70-DO70))","v":28.94122611036337},{"$f":"IF($D70=1,\"\",MAX(0,X70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR70-DP70))","v":14.904861111111131},{"$f":"IF($D70=1,\"\",MAX(0,Y70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS70-DQ70))","v":14.540825268817215},{"$f":"IF($D70=1,\"\",MAX(0,Z70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT70-DR70))","v":17.421756944444443},{"$f":"IF($D70=1,\"\",MAX(0,AA70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU70-DS70))","v":14.440233870967738},{"$f":"IF($D70=1,\"\",MAX(0,AB70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV70-DT70))","v":18.877641129032259},{"$f":"IF($D70=1,\"\",MAX(0,AC70-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B70,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW70-DU70))","v":18.436019444444447},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$ET70:$FQ70)*1000/2","v":1428449.1297513044},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$FR70:$GO70)*1000/2","v":4935115.2853559395},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$DV70:$ES70)*1000/2","v":3957241.0097513054},{"$f":"+HN70-'Revenue Requirement'!K68","v":0}]
[null,10203,"Idaho County L & P",0,0,{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD73)))","v":9.2650000000000006},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE73)))","v":11.756},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF73)))","v":13.425000000000001},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG73)))","v":13.356},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH73)))","v":12.523999999999999},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI73)))","v":10.98},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ73)))","v":9.4339999999999993},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK73)))","v":8.4779999999999998},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL73)))","v":7.7060000000000004},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM73)))","v":9.1010000000000009},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN73)))","v":8.68},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO73)))","v":7.4859999999999998},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP73)))","v":9.3030000000000008},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ73)))","v":11.805},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR73)))","v":13.478999999999999},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS73)))","v":13.411},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT73)))","v":12.576000000000001},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU73)))","v":11.025},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV73)))","v":9.4730000000000008},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW73)))","v":8.5120000000000005},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX73)))","v":7.7389999999999999},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY73)))","v":9.14},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ73)))","v":8.7170000000000005},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA73)))","v":7.5170000000000003},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2795504807692311},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5459949999999996},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.87013},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.102064903846154},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1740174999999997},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5875913461538467},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.733091346153846},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5290913461538462},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8351499999999996},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5066490384615383},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2772361111111117},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5904973958333342},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0721828703703702},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5797275000000006},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.9107425},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.139721153846153},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5499817708333339},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6187403846153847},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7593221153846157},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5529374999999996},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8607399999999998},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5349735576923074},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5466033653846161},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3893525000000002},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6639146341463409},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3710623052959496},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9771162790697687},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1759085365853661},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2531351351351345},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1326880733944948},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7902006578947365},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.534664634146341},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1140468749999997},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8971280487804876},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.522846153846154},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0813571428571427},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9235288461538467},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4001588785046728},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0106540697674422},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2101067073170739},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4855868055555561},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.157862385321101},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8127598684210522},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5542225609756102},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1320874999999999},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9184420731707315},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3206554878048777},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B73,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B73,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3033718749999998},{"$f":"IF($D73=1,\"\",(AD73*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB73*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.567280913978494},{"$f":"IF($D73=1,\"\",(AE73*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC73*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0228973647711506},{"$f":"IF($D73=1,\"\",(AF73*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD73*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9948655913978506},{"$f":"IF($D73=1,\"\",(AG73*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE73*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6937594086021495},{"$f":"IF($D73=1,\"\",(AH73*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF73*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7823778735632185},{"$f":"IF($D73=1,\"\",(AI73*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG73*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9472772543741588},{"$f":"IF($D73=1,\"\",(AJ73*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH73*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3349819444444444},{"$f":"IF($D73=1,\"\",(AK73*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI73*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0906881720430102},{"$f":"IF($D73=1,\"\",(AL73*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ73*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0702152777777778},{"$f":"IF($D73=1,\"\",(AM73*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK73*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7970752688172036},{"$f":"IF($D73=1,\"\",(AN73*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL73*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.541524193548387},{"$f":"IF($D73=1,\"\",(AO73*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM73*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8862319444444449},{"$f":"IF($D73=1,\"\",(AP73*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN73*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5904892473118286},{"$f":"IF($D73=1,\"\",(AQ73*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO73*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0545658807212206},{"$f":"IF($D73=1,\"\",(AR73*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP73*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.032206989247312},{"$f":"IF($D73=1,\"\",(AS73*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ73*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7298911290322589},{"$f":"IF($D73=1,\"\",(AT73*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR73*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0938125000000003},{"$f":"IF($D73=1,\"\",(AU73*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS73*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.975796769851951},{"$f":"IF($D73=1,\"\",(AV73*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT73*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3596625000000007},{"$f":"IF($D73=1,\"\",(AW73*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU73*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1126438172043009},{"$f":"IF($D73=1,\"\",(AX73*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV73*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0924499999999995},{"$f":"IF($D73=1,\"\",(AY73*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW73*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.822309139784946},{"$f":"IF($D73=1,\"\",(AZ73*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX73*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5652715053763435},{"$f":"IF($D73=1,\"\",(BA73*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY73*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9066944444444438},2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001,2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001,{"$f":"IF($D73=1,\"\",MAX(F73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD73,0))","v":2.9854495192307695},{"$f":"IF($D73=1,\"\",MAX(G73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE73,0))","v":3.2100050000000007},{"$f":"IF($D73=1,\"\",MAX(H73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF73,0))","v":2.5548700000000011},{"$f":"IF($D73=1,\"\",MAX(I73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG73,0))","v":3.253935096153846},{"$f":"IF($D73=1,\"\",MAX(J73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH73,0))","v":4.3499824999999994},{"$f":"IF($D73=1,\"\",MAX(K73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI73,0))","v":3.3924086538461538},{"$f":"IF($D73=1,\"\",MAX(L73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ73,0))","v":2.7009086538461533},{"$f":"IF($D73=1,\"\",MAX(M73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK73,0))","v":2.9489086538461535},{"$f":"IF($D73=1,\"\",MAX(N73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL73,0))","v":1.8708500000000008},{"$f":"IF($D73=1,\"\",MAX(O73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM73,0))","v":2.5943509615384626},{"$f":"IF($D73=1,\"\",MAX(P73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN73,0))","v":2.402763888888888},{"$f":"IF($D73=1,\"\",MAX(Q73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO73,0))","v":1.8955026041666656},{"$f":"IF($D73=1,\"\",MAX(R73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP73,0))","v":3.2308171296296306},{"$f":"IF($D73=1,\"\",MAX(S73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ73,0))","v":3.2252724999999991},{"$f":"IF($D73=1,\"\",MAX(T73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR73,0))","v":2.5682574999999996},{"$f":"IF($D73=1,\"\",MAX(U73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS73,0))","v":3.2712788461538462},{"$f":"IF($D73=1,\"\",MAX(V73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT73,0))","v":4.0260182291666666},{"$f":"IF($D73=1,\"\",MAX(W73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU73,0))","v":3.4062596153846156},{"$f":"IF($D73=1,\"\",MAX(X73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV73,0))","v":2.7136778846153851},{"$f":"IF($D73=1,\"\",MAX(Y73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW73,0))","v":2.9590625000000008},{"$f":"IF($D73=1,\"\",MAX(Z73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX73,0))","v":1.87826},{"$f":"IF($D73=1,\"\",MAX(AA73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY73,0))","v":2.6050264423076932},{"$f":"IF($D73=1,\"\",MAX(AB73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ73,0))","v":2.1703966346153845},{"$f":"IF($D73=1,\"\",MAX(AC73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA73,0))","v":2.1276475000000001},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD73-CX73))","v":0.69144951923076947},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE73-CY73))","v":0.8750050000000007},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF73-CZ73))","v":0.23987000000000114},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG73-DA73))","v":0.94693509615384608},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH73-DB73))","v":1.4659824999999995},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI73-DC73))","v":1.0574086538461538},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ73-DD73))","v":0.6839086538461534},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK73-DE73))","v":1.5649086538461536},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL73-DF73))","v":0.98985000000000078},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM73-DG73))","v":1.5803509615384626},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN73-DH73))","v":1.1317638888888881},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO73-DI73))","v":1.0115026041666657},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP73-DJ73))","v":0.9368171296296306},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ73-DK73))","v":0.89027249999999913},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR73-DL73))","v":0.25325749999999969},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS73-DM73))","v":0.96427884615384629},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT73-DN73))","v":1.1420182291666667},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU73-DO73))","v":1.0712596153846157},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV73-DP73))","v":0.69667788461538516},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW73-DQ73))","v":1.5750625000000009},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX73-DR73))","v":0.99726000000000004},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY73-DS73))","v":1.5910264423076932},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ73-DT73))","v":0.89939663461538455},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA73-DU73))","v":1.2436475000000002},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ73))","v":3.6977190860215066},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA73))","v":3.7331026352288497},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB73))","v":3.4301344086021501},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC73))","v":3.6622405913978504},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD73))","v":4.7416221264367806},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE73))","v":4.0327227456258417},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF73))","v":3.0990180555555549},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG73))","v":3.3873118279569896},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH73))","v":2.6357847222222226},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI73))","v":3.3039247311827973},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ73))","v":3.1384758064516127},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK73))","v":2.5997680555555549},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL73))","v":3.7125107526881722},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM73))","v":3.7504341192787791},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN73))","v":3.4467930107526872},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO73))","v":3.6811088709677406},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP73))","v":4.4821875000000002},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ73))","v":4.0492032301480494},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR73))","v":3.1133375000000001},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS73))","v":3.3993561827956995},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT73))","v":2.6465500000000004},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU73))","v":3.3176908602150545},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV73))","v":3.151728494623657},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW73))","v":2.6103055555555565},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ73-CX73))","v":1.4037190860215065},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA73-CY73))","v":1.3981026352288497},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB73-CZ73))","v":1.1151344086021502},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC73-DA73))","v":1.3552405913978505},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD73-DB73))","v":1.8576221264367807},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE73-DC73))","v":1.6977227456258417},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF73-DD73))","v":1.082018055555555},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG73-DE73))","v":2.0033118279569897},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH73-DF73))","v":1.7547847222222226},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI73-DG73))","v":2.289924731182797},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ73-DH73))","v":1.8674758064516128},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK73-DI73))","v":1.715768055555555},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL73-DJ73))","v":1.4185107526881722},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM73-DK73))","v":1.4154341192787792},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN73-DL73))","v":1.1317930107526872},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO73-DM73))","v":1.3741088709677407},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP73-DN73))","v":1.5981875000000003},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ73-DO73))","v":1.7142032301480494},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR73-DP73))","v":1.0963375000000002},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS73-DQ73))","v":2.0153561827956996},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT73-DR73))","v":1.7655500000000004},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU73-DS73))","v":2.3036908602150543},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV73-DT73))","v":1.8807284946236571},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B73,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW73-DU73))","v":1.7263055555555566},114617.12421977389,397700.1868495926,325249.55421977385,{"$f":"+HN73-'Revenue Requirement'!K71","v":0}]
[null,10230,"Kittitas County PUD #1",0,0,{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD76)))","v":18.10621153846154},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE76)))","v":18.756},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF76)))","v":22.668500000000002},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG76)))","v":24.038711538461541},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH76)))","v":21.103000000000002},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI76)))","v":20.113596153846153},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ76)))","v":18.802942307692309},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK76)))","v":13.981403846153846},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL76)))","v":14.065500000000004},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM76)))","v":15.445384615384619},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN76)))","v":15.756722222222223},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO76)))","v":12.743958333333332},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP76)))","v":18.108314814814811},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ76)))","v":18.826000000000001},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR76)))","v":22.780999999999999},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS76)))","v":24.16330769230769},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT76)))","v":21.195458333333335},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU76)))","v":20.190384615384616},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV76)))","v":18.874346153846155},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW76)))","v":14.015615384615382},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX76)))","v":14.276499999999997},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY76)))","v":15.48878846153846},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ76)))","v":15.812673076923078},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA76)))","v":12.763},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2174399038461541},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.446987500000001},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.631455000000001},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.242661057692308},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.137202499999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533588942307691},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8591177884615391},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8692716346153855},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4469400000000014},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8041153846153843},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6347199074074084},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5070130208333339},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7228680555555567},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.450099999999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.680887499999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.286668269230772},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.289882812499998},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.532290865384617},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8488197115384626},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8583557692307675},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5598724999999991},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.798372596153845},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.155221153846155},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0094224999999977},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1772652439024389},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1000498442367608},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.563741279069768},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.623746951219513},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728054054054054},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1386238532110067},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1617006578947375},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6065487804878043},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0951843749999997},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8702804878048775},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4817948717948708},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2191696428571435},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6474294871794877},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0878722741433009},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.588197674418605},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.646969512195122},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.670670138888889},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1240703363914353},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1350855263157893},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5693658536585362},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1325687499999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8361250000000009},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.937515243902439},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B76,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B76,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6082437499999997},{"$f":"IF($D76=1,\"\",(AD76*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB76*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8771478494623652},{"$f":"IF($D76=1,\"\",(AE76*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC76*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.402095700416089},{"$f":"IF($D76=1,\"\",(AF76*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD76*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.213049731182798},{"$f":"IF($D76=1,\"\",(AG76*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE76*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.088086021505376},{"$f":"IF($D76=1,\"\",(AH76*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF76*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.53790948275862},{"$f":"IF($D76=1,\"\",(AI76*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG76*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.479546433378195},{"$f":"IF($D76=1,\"\",(AJ76*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH76*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1424305555555563},{"$f":"IF($D76=1,\"\",(AK76*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI76*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8717271505376347},{"$f":"IF($D76=1,\"\",(AL76*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ76*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9572708333333342},{"$f":"IF($D76=1,\"\",(AM76*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK76*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5107043010752683},{"$f":"IF($D76=1,\"\",(AN76*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL76*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3125255376344089},{"$f":"IF($D76=1,\"\",(AO76*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM76*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9726861111111118},{"$f":"IF($D76=1,\"\",(AP76*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN76*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8525228494623658},{"$f":"IF($D76=1,\"\",(AQ76*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO76*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.398400832177531},{"$f":"IF($D76=1,\"\",(AR76*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP76*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.250934139784945},{"$f":"IF($D76=1,\"\",(AS76*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ76*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.122930107526884},{"$f":"IF($D76=1,\"\",(AT76*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR76*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.595934523809523},{"$f":"IF($D76=1,\"\",(AU76*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS76*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.472414535666219},{"$f":"IF($D76=1,\"\",(AV76*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT76*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1252430555555559},{"$f":"IF($D76=1,\"\",(AW76*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU76*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8492311827956982},{"$f":"IF($D76=1,\"\",(AX76*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV76*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0366263888888874},{"$f":"IF($D76=1,\"\",(AY76*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW76*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4924354838709668},{"$f":"IF($D76=1,\"\",(AZ76*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX76*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.295802419354839},{"$f":"IF($D76=1,\"\",(BA76*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY76*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9422319444444431},4.8079999999999998,5.2229999999999999,4.1449999999999996,5.0469999999999997,4.5010000000000003,5.3849999999999998,6.7279999999999998,2.6440000000000001,2.3279999999999998,2.653,2.8839999999999999,2.4969999999999999,4.8079999999999998,5.2229999999999999,4.1449999999999996,5.0469999999999997,4.5010000000000003,5.3849999999999998,6.7279999999999998,2.6440000000000001,2.3279999999999998,2.653,2.8839999999999999,2.4969999999999999,{"$f":"IF($D76=1,\"\",MAX(F76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD76,0))","v":8.8887716346153862},{"$f":"IF($D76=1,\"\",MAX(G76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE76,0))","v":7.3090124999999997},{"$f":"IF($D76=1,\"\",MAX(H76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF76,0))","v":7.0370450000000009},{"$f":"IF($D76=1,\"\",MAX(I76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG76,0))","v":8.7960504807692335},{"$f":"IF($D76=1,\"\",MAX(J76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH76,0))","v":8.9657975000000025},{"$f":"IF($D76=1,\"\",MAX(K76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI76,0))","v":8.5800072115384616},{"$f":"IF($D76=1,\"\",MAX(L76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ76,0))","v":8.9438245192307697},{"$f":"IF($D76=1,\"\",MAX(M76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK76,0))","v":5.1121322115384604},{"$f":"IF($D76=1,\"\",MAX(N76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL76,0))","v":5.6185600000000022},{"$f":"IF($D76=1,\"\",MAX(O76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM76,0))","v":5.6412692307692343},{"$f":"IF($D76=1,\"\",MAX(P76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN76,0))","v":6.1220023148148144},{"$f":"IF($D76=1,\"\",MAX(Q76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO76,0))","v":4.2369453124999978},{"$f":"IF($D76=1,\"\",MAX(R76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP76,0))","v":9.3854467592592545},{"$f":"IF($D76=1,\"\",MAX(S76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ76,0))","v":7.3759000000000015},{"$f":"IF($D76=1,\"\",MAX(T76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR76,0))","v":7.1001124999999998},{"$f":"IF($D76=1,\"\",MAX(U76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS76,0))","v":8.8766394230769183},{"$f":"IF($D76=1,\"\",MAX(V76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT76,0))","v":8.9055755208333363},{"$f":"IF($D76=1,\"\",MAX(W76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU76,0))","v":8.658093749999999},{"$f":"IF($D76=1,\"\",MAX(X76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV76,0))","v":9.025526442307692},{"$f":"IF($D76=1,\"\",MAX(Y76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW76,0))","v":5.1572596153846142},{"$f":"IF($D76=1,\"\",MAX(Z76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX76,0))","v":5.7166274999999978},{"$f":"IF($D76=1,\"\",MAX(AA76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY76,0))","v":5.6904158653846153},{"$f":"IF($D76=1,\"\",MAX(AB76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ76,0))","v":5.6574519230769234},{"$f":"IF($D76=1,\"\",MAX(AC76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA76,0))","v":4.7535775000000022},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD76-CX76))","v":4.0807716346153864},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE76-CY76))","v":2.0860124999999998},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF76-CZ76))","v":2.8920450000000013},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG76-DA76))","v":3.7490504807692338},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH76-DB76))","v":4.4647975000000022},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI76-DC76))","v":3.1950072115384618},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ76-DD76))","v":2.21582451923077},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK76-DE76))","v":2.4681322115384603},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL76-DF76))","v":3.2905600000000024},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM76-DG76))","v":2.9882692307692342},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN76-DH76))","v":3.2380023148148145},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO76-DI76))","v":1.739945312499998},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP76-DJ76))","v":4.5774467592592547},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ76-DK76))","v":2.1529000000000016},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR76-DL76))","v":2.9551125000000003},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS76-DM76))","v":3.8296394230769186},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT76-DN76))","v":4.4045755208333359},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU76-DO76))","v":3.2730937499999992},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV76-DP76))","v":2.2975264423076922},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW76-DQ76))","v":2.5132596153846141},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX76-DR76))","v":3.3886274999999979},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY76-DS76))","v":3.0374158653846153},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ76-DT76))","v":2.7734519230769235},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA76-DU76))","v":2.2565775000000023},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ76))","v":10.229063688999176},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA76))","v":8.3539042995839115},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB76))","v":8.455450268817204},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC76))","v":9.9506255169561655},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD76))","v":9.5650905172413818},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE76))","v":9.6340497204679583},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF76))","v":9.6605117521367525},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG76))","v":6.1096766956162112},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH76))","v":7.1082291666666695},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI76))","v":6.9346803143093503},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ76))","v":7.4441966845878138},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK76))","v":5.7712722222222199},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL76))","v":10.255791965352445},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM76))","v":8.4275991678224695},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN76))","v":8.5300658602150534},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO76))","v":10.040377584780806},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP76))","v":9.5995238095238111},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ76))","v":9.7179700797183965},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR76))","v":9.7491030982905986},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS76))","v":6.1663842018196835},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT76))","v":7.2398736111111095},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU76))","v":6.9963529776674935},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV76))","v":7.5168706575682389},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW76))","v":5.8207680555555568},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ76-CX76))","v":5.4210636889991761},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA76-CY76))","v":3.1309042995839116},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB76-CZ76))","v":4.3104502688172044},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC76-DA76))","v":4.9036255169561658},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD76-DB76))","v":5.0640905172413815},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE76-DC76))","v":4.2490497204679585},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF76-DD76))","v":2.9325117521367527},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG76-DE76))","v":3.4656766956162111},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH76-DF76))","v":4.7802291666666701},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI76-DG76))","v":4.2816803143093498},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ76-DH76))","v":4.5601966845878135},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK76-DI76))","v":3.27427222222222},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL76-DJ76))","v":5.4477919653524456},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM76-DK76))","v":3.2045991678224697},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN76-DL76))","v":4.3850658602150538},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO76-DM76))","v":4.9933775847808066},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP76-DN76))","v":5.0985238095238108},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ76-DO76))","v":4.3329700797183968},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR76-DP76))","v":3.0211030982905989},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS76-DQ76))","v":3.5223842018196834},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT76-DR76))","v":4.9118736111111101},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU76-DS76))","v":4.3433529776674931},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV76-DT76))","v":4.6328706575682386},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B76,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW76-DU76))","v":3.3237680555555569},358150.82685025816,949531.16192543053,812135.52685025812,{"$f":"+HN76-'Revenue Requirement'!K74","v":0}]
[null,10234,"Kootenai Electric Coop",0,0,{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD78)))","v":74.211999999999989},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE78)))","v":79.311000000000007},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF78)))","v":101.68299999999999},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG78)))","v":106.358},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH78)))","v":97.808999999999997},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI78)))","v":90.320999999999998},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ78)))","v":76.400000000000006},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK78)))","v":61.568999999999996},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL78)))","v":75.677999999999997},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM78)))","v":90.579000000000008},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN78)))","v":91.762},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO78)))","v":66.281000000000006},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP78)))","v":75.051999999999992},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ78)))","v":80.182999999999993},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR78)))","v":102.69300000000001},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS78)))","v":107.398},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT78)))","v":98.796999999999997},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU78)))","v":91.265000000000015},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV78)))","v":77.259999999999991},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW78)))","v":62.339999999999996},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX78)))","v":76.537000000000006},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY78)))","v":91.53},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ78)))","v":92.721000000000004},{"$f":"+IF(AND($D78=0,$E78=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B78,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B78,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D78=1,\"\",IF($E78=1,IF(BlockShape=\"Yes\",VLOOKUP($B78,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA78)))","v":67.086000000000013},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.806692307692316},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.214057499999996},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.285244999999989},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.697675480769234},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.564677500000002},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.97460576923077},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.712901442307697},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.231855769230762},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.392124999999993},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.787199519230768},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.695712962962972},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.252190104166665},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.142576388888891},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.257282500000002},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.440209999999993},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.712038461538455},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.502747395833325},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.054586538461535},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.698966346153838},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.103786057692318},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.526920000000011},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.80317307692308},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.728112980769239},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.537765},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.636640243902434},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.918049844236762},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.05818313953489},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.765182926829269},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.418979729729742},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.259804281345573},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.24396710526316},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.320335365853659},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.490093750000007},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.774225609756094},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.386516025641029},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.242345238095243},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.028243589743596},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.60128037383177},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.744299418604655},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.613137195121951},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.66500694444445},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.831486238532108},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.923444078947362},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.934527439024393},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.957571875000003},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.367085365853654},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.940542682926825},{"$f":"+IF($D78=1,\"\",IF($E78=0,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E78=1,VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B78,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B78,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.395296875},{"$f":"IF($D78=1,\"\",(AD78*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB78*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.11881989247312},{"$f":"IF($D78=1,\"\",(AE78*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC78*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.184905686546465},{"$f":"IF($D78=1,\"\",(AF78*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD78*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.395313172043004},{"$f":"IF($D78=1,\"\",(AG78*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE78*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.523135752688177},{"$f":"IF($D78=1,\"\",(AH78*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF78*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.249840517241381},{"$f":"IF($D78=1,\"\",(AI78*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG78*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.178185733512798},{"$f":"IF($D78=1,\"\",(AJ78*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH78*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.714906944444458},{"$f":"IF($D78=1,\"\",(AK78*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI78*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.184841397849461},{"$f":"IF($D78=1,\"\",(AL78*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ78*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.546777777777777},{"$f":"IF($D78=1,\"\",(AM78*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK78*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.609436827956984},{"$f":"IF($D78=1,\"\",(AN78*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL78*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.856372311827961},{"$f":"IF($D78=1,\"\",(AO78*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM78*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.314262499999998},{"$f":"IF($D78=1,\"\",(AP78*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN78*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.901081989247317},{"$f":"IF($D78=1,\"\",(AQ78*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO78*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.067855755894591},{"$f":"IF($D78=1,\"\",(AR78*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP78*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.333498655913985},{"$f":"IF($D78=1,\"\",(AS78*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ78*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.464135752688165},{"$f":"IF($D78=1,\"\",(AT78*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR78*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.429430059523803},{"$f":"IF($D78=1,\"\",(AU78*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS78*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.034460296096903},{"$f":"IF($D78=1,\"\",(AV78*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT78*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.571523611111104},{"$f":"IF($D78=1,\"\",(AW78*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU78*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.943145161290332},{"$f":"IF($D78=1,\"\",(AX78*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV78*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.384987500000008},{"$f":"IF($D78=1,\"\",(AY78*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW78*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.438876344086026},{"$f":"IF($D78=1,\"\",(AZ78*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX78*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.68197983870968},{"$f":"IF($D78=1,\"\",(BA78*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY78*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.141112499999998},13.715,15.46,11.122,15.173999999999999,17.071999999999999,13.882999999999999,11.148999999999999,7.2469999999999999,10.313000000000001,10.329000000000001,12.077999999999999,6.1269999999999998,13.715,15.46,11.122,15.173999999999999,17.071999999999999,13.882999999999999,11.148999999999999,7.2469999999999999,10.313000000000001,10.329000000000001,12.077999999999999,6.1269999999999998,{"$f":"IF($D78=1,\"\",MAX(F78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD78,0))","v":24.405307692307673},{"$f":"IF($D78=1,\"\",MAX(G78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE78,0))","v":23.096942500000011},{"$f":"IF($D78=1,\"\",MAX(H78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF78,0))","v":24.397755000000004},{"$f":"IF($D78=1,\"\",MAX(I78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG78,0))","v":35.66032451923077},{"$f":"IF($D78=1,\"\",MAX(J78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH78,0))","v":32.244322499999996},{"$f":"IF($D78=1,\"\",MAX(K78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI78,0))","v":28.346394230769228},{"$f":"IF($D78=1,\"\",MAX(L78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ78,0))","v":26.687098557692309},{"$f":"IF($D78=1,\"\",MAX(M78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK78,0))","v":20.337144230769233},{"$f":"IF($D78=1,\"\",MAX(N78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL78,0))","v":24.285875000000004},{"$f":"IF($D78=1,\"\",MAX(O78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM78,0))","v":34.79180048076924},{"$f":"IF($D78=1,\"\",MAX(P78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN78,0))","v":36.066287037037029},{"$f":"IF($D78=1,\"\",MAX(Q78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO78,0))","v":18.028809895833341},{"$f":"IF($D78=1,\"\",MAX(R78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP78,0))","v":27.909423611111102},{"$f":"IF($D78=1,\"\",MAX(S78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ78,0))","v":23.92571749999999},{"$f":"IF($D78=1,\"\",MAX(T78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR78,0))","v":25.252790000000019},{"$f":"IF($D78=1,\"\",MAX(U78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS78,0))","v":36.685961538461541},{"$f":"IF($D78=1,\"\",MAX(V78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT78,0))","v":30.294252604166672},{"$f":"IF($D78=1,\"\",MAX(W78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU78,0))","v":29.210413461538479},{"$f":"IF($D78=1,\"\",MAX(X78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV78,0))","v":27.561033653846152},{"$f":"IF($D78=1,\"\",MAX(Y78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW78,0))","v":21.236213942307678},{"$f":"IF($D78=1,\"\",MAX(Z78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX78,0))","v":25.010079999999995},{"$f":"IF($D78=1,\"\",MAX(AA78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY78,0))","v":35.726826923076921},{"$f":"IF($D78=1,\"\",MAX(AB78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ78,0))","v":33.992887019230764},{"$f":"IF($D78=1,\"\",MAX(AC78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA78,0))","v":21.548235000000012},{"$f":"IF($D78=1,\"\",MAX(0,F78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD78-CX78))","v":10.690307692307673},{"$f":"IF($D78=1,\"\",MAX(0,G78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE78-CY78))","v":7.6369425000000106},{"$f":"IF($D78=1,\"\",MAX(0,H78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF78-CZ78))","v":13.275755000000004},{"$f":"IF($D78=1,\"\",MAX(0,I78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG78-DA78))","v":20.48632451923077},{"$f":"IF($D78=1,\"\",MAX(0,J78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH78-DB78))","v":15.172322499999996},{"$f":"IF($D78=1,\"\",MAX(0,K78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI78-DC78))","v":14.463394230769229},{"$f":"IF($D78=1,\"\",MAX(0,L78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ78-DD78))","v":15.53809855769231},{"$f":"IF($D78=1,\"\",MAX(0,M78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK78-DE78))","v":13.090144230769234},{"$f":"IF($D78=1,\"\",MAX(0,N78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL78-DF78))","v":13.972875000000004},{"$f":"IF($D78=1,\"\",MAX(0,O78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM78-DG78))","v":24.462800480769239},{"$f":"IF($D78=1,\"\",MAX(0,P78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN78-DH78))","v":23.988287037037029},{"$f":"IF($D78=1,\"\",MAX(0,Q78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO78-DI78))","v":11.901809895833342},{"$f":"IF($D78=1,\"\",MAX(0,R78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP78-DJ78))","v":14.194423611111102},{"$f":"IF($D78=1,\"\",MAX(0,S78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ78-DK78))","v":8.4657174999999896},{"$f":"IF($D78=1,\"\",MAX(0,T78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR78-DL78))","v":14.130790000000019},{"$f":"IF($D78=1,\"\",MAX(0,U78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS78-DM78))","v":21.511961538461541},{"$f":"IF($D78=1,\"\",MAX(0,V78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT78-DN78))","v":13.222252604166673},{"$f":"IF($D78=1,\"\",MAX(0,W78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU78-DO78))","v":15.32741346153848},{"$f":"IF($D78=1,\"\",MAX(0,X78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV78-DP78))","v":16.412033653846152},{"$f":"IF($D78=1,\"\",MAX(0,Y78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW78-DQ78))","v":13.989213942307678},{"$f":"IF($D78=1,\"\",MAX(0,Z78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX78-DR78))","v":14.697079999999994},{"$f":"IF($D78=1,\"\",MAX(0,AA78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY78-DS78))","v":25.39782692307692},{"$f":"IF($D78=1,\"\",MAX(0,AB78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ78-DT78))","v":21.914887019230765},{"$f":"IF($D78=1,\"\",MAX(0,AC78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA78-DU78))","v":15.421235000000014},{"$f":"IF($D78=1,\"\",MAX(0,F78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ78))","v":31.093180107526869},{"$f":"IF($D78=1,\"\",MAX(0,G78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA78))","v":28.126094313453542},{"$f":"IF($D78=1,\"\",MAX(0,H78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB78))","v":33.287686827956989},{"$f":"IF($D78=1,\"\",MAX(0,I78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC78))","v":37.834864247311828},{"$f":"IF($D78=1,\"\",MAX(0,J78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD78))","v":36.559159482758616},{"$f":"IF($D78=1,\"\",MAX(0,K78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE78))","v":36.1428142664872},{"$f":"IF($D78=1,\"\",MAX(0,L78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF78))","v":30.685093055555548},{"$f":"IF($D78=1,\"\",MAX(0,M78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG78))","v":23.384158602150535},{"$f":"IF($D78=1,\"\",MAX(0,N78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH78))","v":33.13122222222222},{"$f":"IF($D78=1,\"\",MAX(0,O78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI78))","v":40.969563172043024},{"$f":"IF($D78=1,\"\",MAX(0,P78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ78))","v":42.905627688172039},{"$f":"IF($D78=1,\"\",MAX(0,Q78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK78))","v":25.966737500000008},{"$f":"IF($D78=1,\"\",MAX(0,R78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL78))","v":32.150918010752676},{"$f":"IF($D78=1,\"\",MAX(0,S78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM78))","v":29.115144244105402},{"$f":"IF($D78=1,\"\",MAX(0,T78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN78))","v":34.359501344086027},{"$f":"IF($D78=1,\"\",MAX(0,U78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO78))","v":38.933864247311831},{"$f":"IF($D78=1,\"\",MAX(0,V78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP78))","v":35.367569940476194},{"$f":"IF($D78=1,\"\",MAX(0,W78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ78))","v":37.230539703903112},{"$f":"IF($D78=1,\"\",MAX(0,X78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR78))","v":31.688476388888887},{"$f":"IF($D78=1,\"\",MAX(0,Y78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS78))","v":24.396854838709665},{"$f":"IF($D78=1,\"\",MAX(0,Z78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT78))","v":34.152012499999998},{"$f":"IF($D78=1,\"\",MAX(0,AA78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU78))","v":42.091123655913975},{"$f":"IF($D78=1,\"\",MAX(0,AB78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV78))","v":44.039020161290324},{"$f":"IF($D78=1,\"\",MAX(0,AC78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW78))","v":26.944887500000014},{"$f":"IF($D78=1,\"\",MAX(0,F78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ78-CX78))","v":17.37818010752687},{"$f":"IF($D78=1,\"\",MAX(0,G78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA78-CY78))","v":12.666094313453542},{"$f":"IF($D78=1,\"\",MAX(0,H78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB78-CZ78))","v":22.165686827956989},{"$f":"IF($D78=1,\"\",MAX(0,I78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC78-DA78))","v":22.660864247311828},{"$f":"IF($D78=1,\"\",MAX(0,J78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD78-DB78))","v":19.487159482758617},{"$f":"IF($D78=1,\"\",MAX(0,K78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE78-DC78))","v":22.259814266487201},{"$f":"IF($D78=1,\"\",MAX(0,L78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF78-DD78))","v":19.536093055555547},{"$f":"IF($D78=1,\"\",MAX(0,M78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG78-DE78))","v":16.137158602150535},{"$f":"IF($D78=1,\"\",MAX(0,N78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH78-DF78))","v":22.818222222222218},{"$f":"IF($D78=1,\"\",MAX(0,O78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI78-DG78))","v":30.640563172043024},{"$f":"IF($D78=1,\"\",MAX(0,P78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ78-DH78))","v":30.82762768817204},{"$f":"IF($D78=1,\"\",MAX(0,Q78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK78-DI78))","v":19.839737500000009},{"$f":"IF($D78=1,\"\",MAX(0,R78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL78-DJ78))","v":18.435918010752676},{"$f":"IF($D78=1,\"\",MAX(0,S78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM78-DK78))","v":13.655144244105401},{"$f":"IF($D78=1,\"\",MAX(0,T78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN78-DL78))","v":23.237501344086027},{"$f":"IF($D78=1,\"\",MAX(0,U78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO78-DM78))","v":23.759864247311832},{"$f":"IF($D78=1,\"\",MAX(0,V78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP78-DN78))","v":18.295569940476195},{"$f":"IF($D78=1,\"\",MAX(0,W78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ78-DO78))","v":23.347539703903113},{"$f":"IF($D78=1,\"\",MAX(0,X78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR78-DP78))","v":20.539476388888886},{"$f":"IF($D78=1,\"\",MAX(0,Y78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS78-DQ78))","v":17.149854838709665},{"$f":"IF($D78=1,\"\",MAX(0,Z78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT78-DR78))","v":23.839012499999995},{"$f":"IF($D78=1,\"\",MAX(0,AA78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU78-DS78))","v":31.762123655913975},{"$f":"IF($D78=1,\"\",MAX(0,AB78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV78-DT78))","v":31.961020161290325},{"$f":"IF($D78=1,\"\",MAX(0,AC78-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B78,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW78-DU78))","v":20.817887500000015},1891154.5798556353,3997580.06044289,3283065.1398556358,{"$f":"+HN78-'Revenue Requirement'!K76","v":0}]
[null,10237,"Lewis County PUD #1",0,1,{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD81)))","v":118.1638792258067},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE81)))","v":144.79582149237149},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF81)))","v":169.86057638709721},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG81)))","v":149.18189752258098},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH81)))","v":140.52333740689642},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI81)))","v":131.63424338519511},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ81)))","v":128.20780895999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK81)))","v":110.7786367741933},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL81)))","v":103.78727392},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM81)))","v":98.962248851612856},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN81)))","v":100.43929734193553},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO81)))","v":105.31355735999998},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP81)))","v":117.87037729032269},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ81)))","v":144.43616967545049},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR81)))","v":169.4386673548392},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS81)))","v":148.81135132903199},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT81)))","v":144.72427814088638},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU81)))","v":131.30728301911211},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV81)))","v":127.88935936000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW81)))","v":110.5034787096773},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX81)))","v":103.52948138666672},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY81)))","v":98.71644098064516},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ81)))","v":100.18982069677423},{"$f":"+IF(AND($D81=0,$E81=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B81,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA81)))","v":105.05197376},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.421708387097},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.63256499306499},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.41870580645201},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.61990683870999},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.74848855172401},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.667493986541},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.5525536},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.707851612903},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.352067200000008},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.965680774193501},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.308452129032304},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.739597599999982},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.128206451613},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.27291317614399},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.996796774194},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.249360645161},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.94942928571399},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.340533620458},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.23410400000002},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.43269354838699},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.09427466666672},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.719872903225806},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.058975483871009},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.478014000000002},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.421708387097},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.63256499306499},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.41870580645201},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.61990683870999},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.74848855172399},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.667493986541},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.55255359999998},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.70785161290301},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.352067199999993},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.965680774193601},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.308452129032304},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.739597599999996},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.128206451613},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.27291317614399},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.996796774194},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.249360645161},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.94942928571399},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.340533620458},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.234104},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.43269354838698},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.094274666666706},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.719872903225806},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.058975483870995},{"$f":"+IF($D81=1,\"\",IF($E81=0,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E81=1,VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.478014000000002},{"$f":"IF($D81=1,\"\",(AD81*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB81*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.421708387097},{"$f":"IF($D81=1,\"\",(AE81*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC81*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.63256499306499},{"$f":"IF($D81=1,\"\",(AF81*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD81*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.41870580645201},{"$f":"IF($D81=1,\"\",(AG81*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE81*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.61990683870999},{"$f":"IF($D81=1,\"\",(AH81*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF81*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":127.74848855172399},{"$f":"IF($D81=1,\"\",(AI81*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG81*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":119.66749398654099},{"$f":"IF($D81=1,\"\",(AJ81*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH81*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":116.55255359999998},{"$f":"IF($D81=1,\"\",(AK81*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI81*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":100.707851612903},{"$f":"IF($D81=1,\"\",(AL81*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ81*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.352067199999993},{"$f":"IF($D81=1,\"\",(AM81*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK81*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.965680774193544},{"$f":"IF($D81=1,\"\",(AN81*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL81*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.30845212903229},{"$f":"IF($D81=1,\"\",(AO81*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM81*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.739597599999982},{"$f":"IF($D81=1,\"\",(AP81*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN81*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.128206451613},{"$f":"IF($D81=1,\"\",(AQ81*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO81*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.27291317614399},{"$f":"IF($D81=1,\"\",(AR81*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP81*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":153.996796774194},{"$f":"IF($D81=1,\"\",(AS81*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ81*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.249360645161},{"$f":"IF($D81=1,\"\",(AT81*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR81*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.94942928571396},{"$f":"IF($D81=1,\"\",(AU81*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS81*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":119.340533620458},{"$f":"IF($D81=1,\"\",(AV81*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT81*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":116.23410400000002},{"$f":"IF($D81=1,\"\",(AW81*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU81*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":100.43269354838698},{"$f":"IF($D81=1,\"\",(AX81*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV81*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.094274666666706},{"$f":"IF($D81=1,\"\",(AY81*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW81*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.719872903225806},{"$f":"IF($D81=1,\"\",(AZ81*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX81*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.058975483871009},{"$f":"IF($D81=1,\"\",(BA81*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY81*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.478014000000016},20.177499999999998,23.582999999999998,13.696,18.95,20.273499999999999,19.407499999999999,22.244,16.152999999999999,8.4855,5.8920000000000003,1.865,10.951000000000001,20.177499999999998,23.582999999999998,13.696,18.95,20.273499999999999,19.407499999999999,22.244,16.152999999999999,8.4855,5.8920000000000003,1.865,10.951000000000001,{"$f":"IF($D81=1,\"\",MAX(F81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD81,0))","v":10.742170838709697},{"$f":"IF($D81=1,\"\",MAX(G81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE81,0))","v":13.163256499306499},{"$f":"IF($D81=1,\"\",MAX(H81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF81,0))","v":15.441870580645201},{"$f":"IF($D81=1,\"\",MAX(I81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG81,0))","v":13.561990683870988},{"$f":"IF($D81=1,\"\",MAX(J81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH81,0))","v":12.774848855172408},{"$f":"IF($D81=1,\"\",MAX(K81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI81,0))","v":11.966749398654102},{"$f":"IF($D81=1,\"\",MAX(L81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ81,0))","v":11.655255359999998},{"$f":"IF($D81=1,\"\",MAX(M81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK81,0))","v":10.070785161290303},{"$f":"IF($D81=1,\"\",MAX(N81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL81,0))","v":9.4352067199999965},{"$f":"IF($D81=1,\"\",MAX(O81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM81,0))","v":8.9965680774193544},{"$f":"IF($D81=1,\"\",MAX(P81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN81,0))","v":9.1308452129032247},{"$f":"IF($D81=1,\"\",MAX(Q81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO81,0))","v":9.5739597599999939},{"$f":"IF($D81=1,\"\",MAX(R81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP81,0))","v":10.742170838709697},{"$f":"IF($D81=1,\"\",MAX(S81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ81,0))","v":13.163256499306499},{"$f":"IF($D81=1,\"\",MAX(T81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR81,0))","v":15.441870580645201},{"$f":"IF($D81=1,\"\",MAX(U81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS81,0))","v":13.561990683870988},{"$f":"IF($D81=1,\"\",MAX(V81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT81,0))","v":12.774848855172394},{"$f":"IF($D81=1,\"\",MAX(W81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU81,0))","v":11.966749398654102},{"$f":"IF($D81=1,\"\",MAX(X81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV81,0))","v":11.655255359999998},{"$f":"IF($D81=1,\"\",MAX(Y81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW81,0))","v":10.070785161290303},{"$f":"IF($D81=1,\"\",MAX(Z81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX81,0))","v":9.4352067199999965},{"$f":"IF($D81=1,\"\",MAX(AA81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY81,0))","v":8.9965680774193544},{"$f":"IF($D81=1,\"\",MAX(AB81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ81,0))","v":9.1308452129032247},{"$f":"IF($D81=1,\"\",MAX(AC81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA81,0))","v":9.5739597599999939},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD81-CX81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE81-CY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF81-CZ81))","v":1.7458705806452013},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG81-DA81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH81-DB81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI81-DC81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ81-DD81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK81-DE81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL81-DF81))","v":0.94970671999999645},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM81-DG81))","v":3.104568077419354},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN81-DH81))","v":7.2658452129032245},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO81-DI81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP81-DJ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ81-DK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR81-DL81))","v":1.7458705806452013},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS81-DM81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT81-DN81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU81-DO81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV81-DP81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW81-DQ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX81-DR81))","v":0.94970671999999645},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY81-DS81))","v":3.104568077419354},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ81-DT81))","v":7.2658452129032245},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA81-DU81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ81))","v":10.742170838709697},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA81))","v":13.163256499306499},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB81))","v":15.441870580645201},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC81))","v":13.561990683870988},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD81))","v":12.774848855172422},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE81))","v":11.966749398654116},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF81))","v":11.655255360000012},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG81))","v":10.070785161290303},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH81))","v":9.4352067200000107},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI81))","v":8.9965680774193117},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ81))","v":9.1308452129032389},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK81))","v":9.5739597599999939},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL81))","v":10.742170838709697},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM81))","v":13.163256499306499},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN81))","v":15.441870580645201},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO81))","v":13.561990683870988},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP81))","v":12.774848855172422},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ81))","v":11.966749398654102},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR81))","v":11.655255359999998},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS81))","v":10.070785161290317},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT81))","v":9.4352067200000107},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU81))","v":8.9965680774193544},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV81))","v":9.1308452129032247},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW81))","v":9.5739597599999797},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ81-CX81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA81-CY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB81-CZ81))","v":1.7458705806452013},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC81-DA81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD81-DB81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE81-DC81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF81-DD81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG81-DE81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH81-DF81))","v":0.94970672000001066},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI81-DG81))","v":3.1045680774193114},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ81-DH81))","v":7.2658452129032387},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK81-DI81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL81-DJ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM81-DK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN81-DL81))","v":1.7458705806452013},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO81-DM81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP81-DN81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ81-DO81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR81-DP81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS81-DQ81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT81-DR81))","v":0.94970672000001066},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU81-DS81))","v":3.104568077419354},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV81-DT81))","v":7.2658452129032245},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B81,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW81-DU81))","v":0},177476.48613218116,1311830.0090883693,1311830.0090883693,{"$f":"+HN81-'Revenue Requirement'!K79","v":177476.48613218116}]
[null,10246,"Mason County PUD #1",0,0,{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD85)))","v":14.985711538461539},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE85)))","v":18.280999999999999},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF85)))","v":21.228499999999997},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG85)))","v":21.518999999999998},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH85)))","v":20.715000000000003},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI85)))","v":18.272192307692308},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ85)))","v":16.680230769230771},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK85)))","v":12.026115384615386},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL85)))","v":10.933},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM85)))","v":10.863769230769229},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN85)))","v":10.85298148148148},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO85)))","v":10.407},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP85)))","v":15.05775925925926},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ85)))","v":18.349999999999998},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR85)))","v":21.298499999999997},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS85)))","v":21.588999999999999},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT85)))","v":20.741},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU85)))","v":18.342192307692308},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV85)))","v":16.74923076923077},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW85)))","v":12.094115384615385},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX85)))","v":11.002000000000001},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY85)))","v":10.93276923076923},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ85)))","v":10.917865384615386},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA85)))","v":10.468999999999999},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.943161057692306},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.534455000000001},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.403305},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.390105769230768},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.640587499999999},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.361906250000001},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.117076923076922},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4584807692307695},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6546874999999996},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9274591346153844},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0047222222222221},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8617968749999996},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.001097222222223},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.579770000000002},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.443965},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.430927884615384},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.694830729166666},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.40421875},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.159754807692307},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5001875},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6980825000000008},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9699014423076919},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0368653846153837},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9178674999999998},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4822743902439033},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.875962616822431},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.548395348837209},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.711490853658535},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.057202702702702},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.308241590214067},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9202532894736848},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4744542682926829},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5787187500000002},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6309451219512185},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4767564102564101},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7607886904761907},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4183301282051275},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.915429906542057},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.583834302325581},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.747792682926828},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.139138888888889},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.346788990825688},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9583223684210527},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5109695121951221},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6161124999999998},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6665487804878056},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5999573170731711},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B85,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B85,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7273093749999999},{"$f":"IF($D85=1,\"\",(AD85*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB85*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2991142473118273},{"$f":"IF($D85=1,\"\",(AE85*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC85*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.796069348127601},{"$f":"IF($D85=1,\"\",(AF85*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD85*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.545658602150539},{"$f":"IF($D85=1,\"\",(AG85*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE85*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.650071236559137},{"$f":"IF($D85=1,\"\",(AH85*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF85*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.967193965517241},{"$f":"IF($D85=1,\"\",(AI85*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG85*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.898180349932705},{"$f":"IF($D85=1,\"\",(AJ85*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH85*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6117513888888872},{"$f":"IF($D85=1,\"\",(AK85*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI85*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0246626344086023},{"$f":"IF($D85=1,\"\",(AL85*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ85*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1764791666666676},{"$f":"IF($D85=1,\"\",(AM85*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK85*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3558776881720416},{"$f":"IF($D85=1,\"\",(AN85*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL85*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3639623655913988},{"$f":"IF($D85=1,\"\",(AO85*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM85*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3479930555555564},{"$f":"IF($D85=1,\"\",(AP85*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN85*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3373561827957001},{"$f":"IF($D85=1,\"\",(AQ85*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO85*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.838780859916783},{"$f":"IF($D85=1,\"\",(AR85*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP85*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.583904569892471},{"$f":"IF($D85=1,\"\",(AS85*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ85*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.688900537634408},{"$f":"IF($D85=1,\"\",(AT85*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR85*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.028105654761903},{"$f":"IF($D85=1,\"\",(AU85*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS85*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.938835800807537},{"$f":"IF($D85=1,\"\",(AV85*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT85*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6524833333333326},{"$f":"IF($D85=1,\"\",(AW85*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU85*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0640806451612894},{"$f":"IF($D85=1,\"\",(AX85*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV85*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2172069444444444},{"$f":"IF($D85=1,\"\",(AY85*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW85*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3953051075268821},{"$f":"IF($D85=1,\"\",(AZ85*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX85*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4033897849462358},{"$f":"IF($D85=1,\"\",(BA85*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY85*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.388730555555556},4.1449999999999996,4.37,2.698,3.5489999999999999,4.2089999999999996,3.54,3.8050000000000002,2.7629999999999999,0.87,1.236,0.57899999999999996,2.15,4.1449999999999996,4.37,2.698,3.5489999999999999,4.2089999999999996,3.54,3.8050000000000002,2.7629999999999999,0.87,1.236,0.57899999999999996,2.15,{"$f":"IF($D85=1,\"\",MAX(F85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD85,0))","v":5.0425504807692327},{"$f":"IF($D85=1,\"\",MAX(G85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE85,0))","v":5.7465449999999976},{"$f":"IF($D85=1,\"\",MAX(H85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF85,0))","v":6.8251949999999972},{"$f":"IF($D85=1,\"\",MAX(I85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG85,0))","v":7.1288942307692302},{"$f":"IF($D85=1,\"\",MAX(J85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH85,0))","v":7.0744125000000047},{"$f":"IF($D85=1,\"\",MAX(K85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI85,0))","v":6.9102860576923071},{"$f":"IF($D85=1,\"\",MAX(L85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ85,0))","v":6.563153846153849},{"$f":"IF($D85=1,\"\",MAX(M85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK85,0))","v":4.5676346153846161},{"$f":"IF($D85=1,\"\",MAX(N85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL85,0))","v":3.2783125000000002},{"$f":"IF($D85=1,\"\",MAX(O85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM85,0))","v":2.9363100961538446},{"$f":"IF($D85=1,\"\",MAX(P85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN85,0))","v":2.8482592592592582},{"$f":"IF($D85=1,\"\",MAX(Q85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO85,0))","v":2.5452031250000005},{"$f":"IF($D85=1,\"\",MAX(R85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP85,0))","v":5.0566620370370376},{"$f":"IF($D85=1,\"\",MAX(S85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ85,0))","v":5.7702299999999962},{"$f":"IF($D85=1,\"\",MAX(T85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR85,0))","v":6.8545349999999967},{"$f":"IF($D85=1,\"\",MAX(U85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS85,0))","v":7.1580721153846145},{"$f":"IF($D85=1,\"\",MAX(V85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT85,0))","v":7.0461692708333334},{"$f":"IF($D85=1,\"\",MAX(W85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU85,0))","v":6.9379735576923078},{"$f":"IF($D85=1,\"\",MAX(X85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV85,0))","v":6.5894759615384633},{"$f":"IF($D85=1,\"\",MAX(Y85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW85,0))","v":4.5939278846153853},{"$f":"IF($D85=1,\"\",MAX(Z85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX85,0))","v":3.3039174999999998},{"$f":"IF($D85=1,\"\",MAX(AA85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY85,0))","v":2.962867788461538},{"$f":"IF($D85=1,\"\",MAX(AB85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ85,0))","v":2.881000000000002},{"$f":"IF($D85=1,\"\",MAX(AC85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA85,0))","v":2.5511324999999996},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD85-CX85))","v":0.89755048076923316},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE85-CY85))","v":1.3765449999999975},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF85-CZ85))","v":4.1271949999999968},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG85-DA85))","v":3.5798942307692303},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH85-DB85))","v":2.865412500000005},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI85-DC85))","v":3.370286057692307},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ85-DD85))","v":2.7581538461538488},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK85-DE85))","v":1.8046346153846162},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL85-DF85))","v":2.4083125000000001},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM85-DG85))","v":1.7003100961538447},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN85-DH85))","v":2.2692592592592584},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO85-DI85))","v":0.39520312500000054},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP85-DJ85))","v":0.91166203703703808},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ85-DK85))","v":1.4002299999999961},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR85-DL85))","v":4.1565349999999963},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS85-DM85))","v":3.6090721153846146},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT85-DN85))","v":2.8371692708333338},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU85-DO85))","v":3.3979735576923078},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV85-DP85))","v":2.7844759615384631},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW85-DQ85))","v":1.8309278846153854},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX85-DR85))","v":2.4339174999999997},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY85-DS85))","v":1.726867788461538},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ85-DT85))","v":2.3020000000000023},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA85-DU85))","v":0.40113249999999967},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ85))","v":5.6865972911497114},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA85))","v":6.4849306518723981},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB85))","v":7.6828413978494581},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC85))","v":7.8689287634408611},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD85))","v":7.7478060344827622},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE85))","v":7.3740119577596026},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF85))","v":7.0684793803418842},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG85))","v":5.0014527502067834},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH85))","v":3.7565208333333322},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI85))","v":3.5078915425971875},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ85))","v":3.4890191158900814},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK85))","v":3.0590069444444437},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL85))","v":5.7204030764635601},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM85))","v":6.5112191400832149},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN85))","v":7.7145954301075257},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO85))","v":7.9000994623655902},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP85))","v":7.7128943452380962},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ85))","v":7.4033565068847711},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR85))","v":7.0967474358974378},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS85))","v":5.0300347394540958},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT85))","v":3.7847930555555562},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU85))","v":3.5374641232423478},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV85))","v":3.5144755996691499},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW85))","v":3.0802694444444434},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ85-CX85))","v":1.5415972911497118},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA85-CY85))","v":2.114930651872398},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB85-CZ85))","v":4.9848413978494577},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC85-DA85))","v":4.3199287634408616},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD85-DB85))","v":3.5388060344827625},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE85-DC85))","v":3.8340119577596026},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF85-DD85))","v":3.263479380341884},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG85-DE85))","v":2.2384527502067835},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH85-DF85))","v":2.8865208333333321},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI85-DG85))","v":2.2718915425971877},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ85-DH85))","v":2.9100191158900817},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK85-DI85))","v":0.90900694444444374},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL85-DJ85))","v":1.5754030764635605},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM85-DK85))","v":2.1412191400832148},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN85-DL85))","v":5.0165954301075253},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO85-DM85))","v":4.3510994623655908},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP85-DN85))","v":3.5038943452380966},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ85-DO85))","v":3.8633565068847711},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR85-DP85))","v":3.2917474358974377},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS85-DQ85))","v":2.2670347394540959},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT85-DR85))","v":2.9147930555555561},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU85-DS85))","v":2.3014641232423481},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV85-DT85))","v":2.9354755996691502},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B85,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW85-DU85))","v":0.93026944444444348},263051.17162663367,647279.22949362057,574335.51162663382,{"$f":"+HN85-'Revenue Requirement'!K83","v":0}]
[null,10259,"Missoula Elec Coop",0,0,{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD89)))","v":37.728999999999999},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE89)))","v":43.09},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF89)))","v":47.308},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG89)))","v":45.576999999999998},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH89)))","v":49.969000000000001},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI89)))","v":44.249000000000002},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ89)))","v":38.756999999999998},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK89)))","v":31.914999999999999},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL89)))","v":35.087000000000003},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM89)))","v":38.027000000000001},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN89)))","v":38.375},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO89)))","v":31.155999999999999},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP89)))","v":37.890999999999998},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ89)))","v":43.320999999999998},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR89)))","v":47.592999999999996},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS89)))","v":45.838999999999999},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT89)))","v":52.63},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU89)))","v":44.494},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV89)))","v":38.932000000000002},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW89)))","v":32.003},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX89)))","v":35.214999999999996},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY89)))","v":38.192},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ89)))","v":38.545000000000002},{"$f":"+IF(AND($D89=0,$E89=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B89,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B89,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D89=1,\"\",IF($E89=1,IF(BlockShape=\"Yes\",VLOOKUP($B89,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA89)))","v":31.234000000000002},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.234620192307691},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.851012500000003},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.109012499999999},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.486394230769228},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.4616075},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.498622596153844},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.03065625},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.116134615384617},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.46293},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.883853365384613},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.590504629629631},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.446244791666668},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.291685185185184},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.9380375},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.263122500000001},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.619788461538462},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.619830729166665},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.581165865384612},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.0434375},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.091742788461538},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.468472500000004},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.920254807692306},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.619028846153846},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.442192500000001},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.346085365853657},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.155560747663557},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.065549418604647},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.864716463414634},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.937831081081079},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.967489296636082},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.191055921052634},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.122844512195122},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.127999999999997},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.913204268292684},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.886926282051281},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.952717261904763},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.953201923076925},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.169928348909654},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.142572674418609},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.926399390243905},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.099145833333331},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.992232415902137},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142101973684213},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.034759146341464},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.052737499999999},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.847939024390243},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.207201219512193},{"$f":"+IF($D89=1,\"\",IF($E89=0,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E89=1,VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B89,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B89,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.564165624999998},{"$f":"IF($D89=1,\"\",(AD89*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB89*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.63859946236559},{"$f":"IF($D89=1,\"\",(AE89*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC89*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.315312066574208},{"$f":"IF($D89=1,\"\",(AF89*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD89*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.314723118279566},{"$f":"IF($D89=1,\"\",(AG89*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE89*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.008020161290318},{"$f":"IF($D89=1,\"\",(AH89*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF89*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.112415229885059},{"$f":"IF($D89=1,\"\",(AI89*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG89*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.504436069986539},{"$f":"IF($D89=1,\"\",(AJ89*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH89*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.987269444444447},{"$f":"IF($D89=1,\"\",(AK89*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI89*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.914791666666666},{"$f":"IF($D89=1,\"\",(AL89*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ89*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.647405555555554},{"$f":"IF($D89=1,\"\",(AM89*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK89*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.36991129032258},{"$f":"IF($D89=1,\"\",(AN89*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL89*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.359971774193546},{"$f":"IF($D89=1,\"\",(AO89*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM89*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.882598611111113},{"$f":"IF($D89=1,\"\",(AP89*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN89*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.633611559139784},{"$f":"IF($D89=1,\"\",(AQ89*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO89*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.369988904299582},{"$f":"IF($D89=1,\"\",(AR89*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP89*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.433190860215056},{"$f":"IF($D89=1,\"\",(AS89*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ89*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.109799731182797},{"$f":"IF($D89=1,\"\",(AT89*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR89*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.253822916666664},{"$f":"IF($D89=1,\"\",(AU89*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS89*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.561541049798112},{"$f":"IF($D89=1,\"\",(AV89*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT89*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.973984722222223},{"$f":"IF($D89=1,\"\",(AW89*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU89*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.862319892473117},{"$f":"IF($D89=1,\"\",(AX89*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV89*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.617034722222225},{"$f":"IF($D89=1,\"\",(AY89*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW89*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.361491935483865},{"$f":"IF($D89=1,\"\",(AZ89*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX89*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.35144892473118},{"$f":"IF($D89=1,\"\",(BA89*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY89*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.82973611111111},6.7370000000000001,6.532,6.766,6.1689999999999996,7.5659999999999998,5.8369999999999997,5.2770000000000001,3.7320000000000002,3.35,2.9929999999999999,3.843,2.548,6.7370000000000001,6.532,6.766,6.1689999999999996,7.5659999999999998,5.8369999999999997,5.2770000000000001,3.7320000000000002,3.35,2.9929999999999999,3.843,2.548,{"$f":"IF($D89=1,\"\",MAX(F89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD89,0))","v":10.494379807692308},{"$f":"IF($D89=1,\"\",MAX(G89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE89,0))","v":11.2389875},{"$f":"IF($D89=1,\"\",MAX(H89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF89,0))","v":10.198987500000001},{"$f":"IF($D89=1,\"\",MAX(I89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG89,0))","v":10.09060576923077},{"$f":"IF($D89=1,\"\",MAX(J89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH89,0))","v":11.507392500000002},{"$f":"IF($D89=1,\"\",MAX(K89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI89,0))","v":12.750377403846159},{"$f":"IF($D89=1,\"\",MAX(L89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ89,0))","v":12.726343749999998},{"$f":"IF($D89=1,\"\",MAX(M89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK89,0))","v":8.7988653846153824},{"$f":"IF($D89=1,\"\",MAX(N89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL89,0))","v":9.6240700000000032},{"$f":"IF($D89=1,\"\",MAX(O89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM89,0))","v":10.143146634615388},{"$f":"IF($D89=1,\"\",MAX(P89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN89,0))","v":10.784495370370369},{"$f":"IF($D89=1,\"\",MAX(Q89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO89,0))","v":7.7097552083333305},{"$f":"IF($D89=1,\"\",MAX(R89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP89,0))","v":10.599314814814814},{"$f":"IF($D89=1,\"\",MAX(S89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ89,0))","v":11.382962499999998},{"$f":"IF($D89=1,\"\",MAX(T89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR89,0))","v":10.329877499999995},{"$f":"IF($D89=1,\"\",MAX(U89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS89,0))","v":10.219211538461536},{"$f":"IF($D89=1,\"\",MAX(V89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT89,0))","v":14.010169270833337},{"$f":"IF($D89=1,\"\",MAX(W89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU89,0))","v":12.912834134615387},{"$f":"IF($D89=1,\"\",MAX(X89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV89,0))","v":12.888562500000003},{"$f":"IF($D89=1,\"\",MAX(Y89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW89,0))","v":8.9112572115384623},{"$f":"IF($D89=1,\"\",MAX(Z89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX89,0))","v":9.746527499999992},{"$f":"IF($D89=1,\"\",MAX(AA89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY89,0))","v":10.271745192307694},{"$f":"IF($D89=1,\"\",MAX(AB89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ89,0))","v":10.925971153846156},{"$f":"IF($D89=1,\"\",MAX(AC89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA89,0))","v":7.7918075000000009},{"$f":"IF($D89=1,\"\",MAX(0,F89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD89-CX89))","v":3.7573798076923079},{"$f":"IF($D89=1,\"\",MAX(0,G89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE89-CY89))","v":4.7069875000000003},{"$f":"IF($D89=1,\"\",MAX(0,H89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF89-CZ89))","v":3.4329875000000012},{"$f":"IF($D89=1,\"\",MAX(0,I89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG89-DA89))","v":3.9216057692307702},{"$f":"IF($D89=1,\"\",MAX(0,J89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH89-DB89))","v":3.9413925000000019},{"$f":"IF($D89=1,\"\",MAX(0,K89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI89-DC89))","v":6.9133774038461588},{"$f":"IF($D89=1,\"\",MAX(0,L89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ89-DD89))","v":7.4493437499999979},{"$f":"IF($D89=1,\"\",MAX(0,M89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK89-DE89))","v":5.0668653846153822},{"$f":"IF($D89=1,\"\",MAX(0,N89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL89-DF89))","v":6.2740700000000036},{"$f":"IF($D89=1,\"\",MAX(0,O89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM89-DG89))","v":7.1501466346153872},{"$f":"IF($D89=1,\"\",MAX(0,P89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN89-DH89))","v":6.9414953703703688},{"$f":"IF($D89=1,\"\",MAX(0,Q89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO89-DI89))","v":5.1617552083333305},{"$f":"IF($D89=1,\"\",MAX(0,R89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP89-DJ89))","v":3.8623148148148143},{"$f":"IF($D89=1,\"\",MAX(0,S89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ89-DK89))","v":4.8509624999999978},{"$f":"IF($D89=1,\"\",MAX(0,T89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR89-DL89))","v":3.5638774999999949},{"$f":"IF($D89=1,\"\",MAX(0,U89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS89-DM89))","v":4.0502115384615367},{"$f":"IF($D89=1,\"\",MAX(0,V89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT89-DN89))","v":6.4441692708333376},{"$f":"IF($D89=1,\"\",MAX(0,W89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU89-DO89))","v":7.0758341346153877},{"$f":"IF($D89=1,\"\",MAX(0,X89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV89-DP89))","v":7.6115625000000025},{"$f":"IF($D89=1,\"\",MAX(0,Y89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW89-DQ89))","v":5.1792572115384621},{"$f":"IF($D89=1,\"\",MAX(0,Z89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX89-DR89))","v":6.3965274999999924},{"$f":"IF($D89=1,\"\",MAX(0,AA89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY89-DS89))","v":7.278745192307694},{"$f":"IF($D89=1,\"\",MAX(0,AB89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ89-DT89))","v":7.0829711538461559},{"$f":"IF($D89=1,\"\",MAX(0,AC89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA89-DU89))","v":5.2438075000000008},{"$f":"IF($D89=1,\"\",MAX(0,F89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ89))","v":13.090400537634409},{"$f":"IF($D89=1,\"\",MAX(0,G89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA89))","v":13.774687933425795},{"$f":"IF($D89=1,\"\",MAX(0,H89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB89))","v":12.993276881720433},{"$f":"IF($D89=1,\"\",MAX(0,I89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC89))","v":12.56897983870968},{"$f":"IF($D89=1,\"\",MAX(0,J89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD89))","v":13.856584770114942},{"$f":"IF($D89=1,\"\",MAX(0,K89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE89))","v":14.744563930013463},{"$f":"IF($D89=1,\"\",MAX(0,L89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF89))","v":14.769730555555551},{"$f":"IF($D89=1,\"\",MAX(0,M89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG89))","v":11.000208333333333},{"$f":"IF($D89=1,\"\",MAX(0,N89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH89))","v":12.439594444444449},{"$f":"IF($D89=1,\"\",MAX(0,O89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI89))","v":13.657088709677421},{"$f":"IF($D89=1,\"\",MAX(0,P89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ89))","v":14.015028225806454},{"$f":"IF($D89=1,\"\",MAX(0,Q89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK89))","v":10.273401388888885},{"$f":"IF($D89=1,\"\",MAX(0,R89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL89))","v":13.257388440860215},{"$f":"IF($D89=1,\"\",MAX(0,S89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM89))","v":13.951011095700416},{"$f":"IF($D89=1,\"\",MAX(0,T89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN89))","v":13.15980913978494},{"$f":"IF($D89=1,\"\",MAX(0,U89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO89))","v":12.729200268817202},{"$f":"IF($D89=1,\"\",MAX(0,V89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP89))","v":16.376177083333339},{"$f":"IF($D89=1,\"\",MAX(0,W89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ89))","v":14.932458950201887},{"$f":"IF($D89=1,\"\",MAX(0,X89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR89))","v":14.958015277777779},{"$f":"IF($D89=1,\"\",MAX(0,Y89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS89))","v":11.140680107526883},{"$f":"IF($D89=1,\"\",MAX(0,Z89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT89))","v":12.597965277777771},{"$f":"IF($D89=1,\"\",MAX(0,AA89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU89))","v":13.830508064516135},{"$f":"IF($D89=1,\"\",MAX(0,AB89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV89))","v":14.193551075268822},{"$f":"IF($D89=1,\"\",MAX(0,AC89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW89))","v":10.404263888888892},{"$f":"IF($D89=1,\"\",MAX(0,F89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ89-CX89))","v":6.3534005376344087},{"$f":"IF($D89=1,\"\",MAX(0,G89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA89-CY89))","v":7.2426879334257954},{"$f":"IF($D89=1,\"\",MAX(0,H89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB89-CZ89))","v":6.2272768817204334},{"$f":"IF($D89=1,\"\",MAX(0,I89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC89-DA89))","v":6.3999798387096805},{"$f":"IF($D89=1,\"\",MAX(0,J89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD89-DB89))","v":6.2905847701149424},{"$f":"IF($D89=1,\"\",MAX(0,K89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE89-DC89))","v":8.9075639300134632},{"$f":"IF($D89=1,\"\",MAX(0,L89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF89-DD89))","v":9.4927305555555499},{"$f":"IF($D89=1,\"\",MAX(0,M89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG89-DE89))","v":7.2682083333333329},{"$f":"IF($D89=1,\"\",MAX(0,N89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH89-DF89))","v":9.0895944444444492},{"$f":"IF($D89=1,\"\",MAX(0,O89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI89-DG89))","v":10.66408870967742},{"$f":"IF($D89=1,\"\",MAX(0,P89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ89-DH89))","v":10.172028225806454},{"$f":"IF($D89=1,\"\",MAX(0,Q89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK89-DI89))","v":7.7254013888888853},{"$f":"IF($D89=1,\"\",MAX(0,R89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL89-DJ89))","v":6.5203884408602146},{"$f":"IF($D89=1,\"\",MAX(0,S89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM89-DK89))","v":7.4190110957004158},{"$f":"IF($D89=1,\"\",MAX(0,T89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN89-DL89))","v":6.3938091397849401},{"$f":"IF($D89=1,\"\",MAX(0,U89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO89-DM89))","v":6.5602002688172023},{"$f":"IF($D89=1,\"\",MAX(0,V89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP89-DN89))","v":8.8101770833333397},{"$f":"IF($D89=1,\"\",MAX(0,W89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ89-DO89))","v":9.0954589502018877},{"$f":"IF($D89=1,\"\",MAX(0,X89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR89-DP89))","v":9.681015277777778},{"$f":"IF($D89=1,\"\",MAX(0,Y89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS89-DQ89))","v":7.4086801075268829},{"$f":"IF($D89=1,\"\",MAX(0,Z89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT89-DR89))","v":9.2479652777777712},{"$f":"IF($D89=1,\"\",MAX(0,AA89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU89-DS89))","v":10.837508064516134},{"$f":"IF($D89=1,\"\",MAX(0,AB89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV89-DT89))","v":10.350551075268822},{"$f":"IF($D89=1,\"\",MAX(0,AC89-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B89,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW89-DU89))","v":7.8562638888888916},622064.43230409105,1523589.7062893719,1213204.3123040909,{"$f":"+HN89-'Revenue Requirement'!K87","v":0}]
[null,10278,"Northern Lights",0,0,{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD92)))","v":47.309192307692307},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE92)))","v":64.169000000000011},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF92)))","v":77.27000000000001},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG92)))","v":71.477826923076918},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH92)))","v":66.803000000000011},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI92)))","v":61.381538461538462},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ92)))","v":49.582499999999996},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK92)))","v":39.403057692307691},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL92)))","v":37.667499999999997},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM92)))","v":42.652653846153846},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN92)))","v":43.137222222222221},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO92)))","v":44.308208333333333},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP92)))","v":47.530370370370377},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ92)))","v":64.390000000000015},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR92)))","v":77.492999999999995},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS92)))","v":71.700826923076932},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT92)))","v":67.022541666666683},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU92)))","v":61.60353846153847},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV92)))","v":49.804499999999997},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW92)))","v":39.624057692307694},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX92)))","v":37.888500000000001},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY92)))","v":42.87365384615385},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ92)))","v":43.357153846153849},{"$f":"+IF(AND($D92=0,$E92=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B92,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B92,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D92=1,\"\",IF($E92=1,IF(BlockShape=\"Yes\",VLOOKUP($B92,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA92)))","v":44.53},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.168399038461544},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.456222499999996},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.68759},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.388822115384613},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.274132499999993},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.701120192307684},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.829288461538468},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.518894230769231},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.691732500000004},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.481036057692307},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.590659722222227},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.707645833333338},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.697143518518516},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.488304999999997},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.71546},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.392548076923077},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.426369791666673},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.723348557692312},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.859338942307701},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.53230048076923},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.759025000000001},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.506824519230769},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.062867788461539},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.195859999999996},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.963856707317074},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.903411214953273},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.527959302325577},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.540429878048784},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.349047297297297},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.169966360856272},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.312368421052629},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.005676829268289},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.729099999999999},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.869240853658539},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.400230769230767},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.290306547619046},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.394996794871794},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.824246105919002},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.420796511627906},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.457124999999991},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.612961805555557},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.0642996941896},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.231664473684216},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.909594512195124},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.606821874999998},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.757487804878043},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.902606707317073},{"$f":"+IF($D92=1,\"\",IF($E92=0,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E92=1,VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B92,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B92,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.571484375000001},{"$f":"IF($D92=1,\"\",(AD92*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB92*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.669622311827958},{"$f":"IF($D92=1,\"\",(AE92*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC92*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.203167822468792},{"$f":"IF($D92=1,\"\",(AF92*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD92*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.140663978494615},{"$f":"IF($D92=1,\"\",(AG92*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE92*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.487918010752686},{"$f":"IF($D92=1,\"\",(AH92*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF92*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.903693965517235},{"$f":"IF($D92=1,\"\",(AI92*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG92*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.066278600269179},{"$f":"IF($D92=1,\"\",(AJ92*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH92*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.655477777777783},{"$f":"IF($D92=1,\"\",(AK92*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI92*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.647475806451617},{"$f":"IF($D92=1,\"\",(AL92*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ92*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.81945138888889},{"$f":"IF($D92=1,\"\",(AM92*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK92*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.684438172043013},{"$f":"IF($D92=1,\"\",(AN92*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL92*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.736608870967746},{"$f":"IF($D92=1,\"\",(AO92*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM92*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.379554166666669},{"$f":"IF($D92=1,\"\",(AP92*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN92*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.634952956989245},{"$f":"IF($D92=1,\"\",(AQ92*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO92*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.185721220527043},{"$f":"IF($D92=1,\"\",(AR92*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP92*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.106099462365592},{"$f":"IF($D92=1,\"\",(AS92*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ92*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.453275537634397},{"$f":"IF($D92=1,\"\",(AT92*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR92*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":47.649194940476193},{"$f":"IF($D92=1,\"\",(AU92*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS92*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.032219380888286},{"$f":"IF($D92=1,\"\",(AV92*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT92*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.638765277777786},{"$f":"IF($D92=1,\"\",(AW92*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU92*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.612612903225806},{"$f":"IF($D92=1,\"\",(AX92*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV92*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.802490277777775},{"$f":"IF($D92=1,\"\",(AY92*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW92*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.64959005376344},{"$f":"IF($D92=1,\"\",(AZ92*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX92*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.701892473118278},{"$f":"IF($D92=1,\"\",(BA92*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY92*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.362804166666663},9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998,9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998,{"$f":"IF($D92=1,\"\",MAX(F92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD92,0))","v":12.140793269230763},{"$f":"IF($D92=1,\"\",MAX(G92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE92,0))","v":16.712777500000016},{"$f":"IF($D92=1,\"\",MAX(H92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF92,0))","v":18.58241000000001},{"$f":"IF($D92=1,\"\",MAX(I92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG92,0))","v":17.089004807692305},{"$f":"IF($D92=1,\"\",MAX(J92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH92,0))","v":16.528867500000018},{"$f":"IF($D92=1,\"\",MAX(K92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI92,0))","v":16.680418269230778},{"$f":"IF($D92=1,\"\",MAX(L92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ92,0))","v":13.753211538461528},{"$f":"IF($D92=1,\"\",MAX(M92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK92,0))","v":12.88416346153846},{"$f":"IF($D92=1,\"\",MAX(N92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL92,0))","v":7.9757674999999928},{"$f":"IF($D92=1,\"\",MAX(O92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM92,0))","v":10.171617788461539},{"$f":"IF($D92=1,\"\",MAX(P92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN92,0))","v":10.546562499999993},{"$f":"IF($D92=1,\"\",MAX(Q92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO92,0))","v":9.6005624999999952},{"$f":"IF($D92=1,\"\",MAX(R92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP92,0))","v":13.833226851851862},{"$f":"IF($D92=1,\"\",MAX(S92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ92,0))","v":16.901695000000018},{"$f":"IF($D92=1,\"\",MAX(T92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR92,0))","v":18.777539999999995},{"$f":"IF($D92=1,\"\",MAX(U92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS92,0))","v":17.308278846153854},{"$f":"IF($D92=1,\"\",MAX(V92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT92,0))","v":15.59617187500001},{"$f":"IF($D92=1,\"\",MAX(W92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU92,0))","v":16.880189903846158},{"$f":"IF($D92=1,\"\",MAX(X92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV92,0))","v":13.945161057692296},{"$f":"IF($D92=1,\"\",MAX(Y92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW92,0))","v":13.091757211538464},{"$f":"IF($D92=1,\"\",MAX(Z92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX92,0))","v":8.1294749999999993},{"$f":"IF($D92=1,\"\",MAX(AA92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY92,0))","v":10.366829326923082},{"$f":"IF($D92=1,\"\",MAX(AB92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ92,0))","v":9.294286057692311},{"$f":"IF($D92=1,\"\",MAX(AC92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA92,0))","v":11.334140000000005},{"$f":"IF($D92=1,\"\",MAX(0,F92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD92-CX92))","v":2.466793269230763},{"$f":"IF($D92=1,\"\",MAX(0,G92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE92-CY92))","v":7.019777500000016},{"$f":"IF($D92=1,\"\",MAX(0,H92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF92-CZ92))","v":11.026410000000009},{"$f":"IF($D92=1,\"\",MAX(0,I92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG92-DA92))","v":7.1300048076923055},{"$f":"IF($D92=1,\"\",MAX(0,J92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH92-DB92))","v":6.4728675000000191},{"$f":"IF($D92=1,\"\",MAX(0,K92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI92-DC92))","v":8.7704182692307775},{"$f":"IF($D92=1,\"\",MAX(0,L92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ92-DD92))","v":7.3792115384615284},{"$f":"IF($D92=1,\"\",MAX(0,M92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK92-DE92))","v":6.4071634615384596},{"$f":"IF($D92=1,\"\",MAX(0,N92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL92-DF92))","v":4.0707674999999934},{"$f":"IF($D92=1,\"\",MAX(0,O92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM92-DG92))","v":6.7506177884615397},{"$f":"IF($D92=1,\"\",MAX(0,P92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN92-DH92))","v":7.7605624999999936},{"$f":"IF($D92=1,\"\",MAX(0,Q92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO92-DI92))","v":4.3645624999999955},{"$f":"IF($D92=1,\"\",MAX(0,R92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP92-DJ92))","v":4.1592268518518622},{"$f":"IF($D92=1,\"\",MAX(0,S92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ92-DK92))","v":7.2086950000000183},{"$f":"IF($D92=1,\"\",MAX(0,T92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR92-DL92))","v":11.221539999999994},{"$f":"IF($D92=1,\"\",MAX(0,U92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS92-DM92))","v":7.3492788461538545},{"$f":"IF($D92=1,\"\",MAX(0,V92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT92-DN92))","v":5.5401718750000111},{"$f":"IF($D92=1,\"\",MAX(0,W92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU92-DO92))","v":8.9701899038461583},{"$f":"IF($D92=1,\"\",MAX(0,X92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV92-DP92))","v":7.5711610576922963},{"$f":"IF($D92=1,\"\",MAX(0,Y92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW92-DQ92))","v":6.6147572115384641},{"$f":"IF($D92=1,\"\",MAX(0,Z92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX92-DR92))","v":4.224475},{"$f":"IF($D92=1,\"\",MAX(0,AA92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY92-DS92))","v":6.9458293269230822},{"$f":"IF($D92=1,\"\",MAX(0,AB92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ92-DT92))","v":6.5082860576923114},{"$f":"IF($D92=1,\"\",MAX(0,AC92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA92-DU92))","v":6.0981400000000052},{"$f":"IF($D92=1,\"\",MAX(0,F92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ92))","v":16.639569995864349},{"$f":"IF($D92=1,\"\",MAX(0,G92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA92))","v":20.965832177531219},{"$f":"IF($D92=1,\"\",MAX(0,H92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB92))","v":25.129336021505395},{"$f":"IF($D92=1,\"\",MAX(0,I92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC92))","v":20.989908912324232},{"$f":"IF($D92=1,\"\",MAX(0,J92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD92))","v":19.899306034482777},{"$f":"IF($D92=1,\"\",MAX(0,K92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE92))","v":21.315259861269283},{"$f":"IF($D92=1,\"\",MAX(0,L92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF92))","v":16.927022222222213},{"$f":"IF($D92=1,\"\",MAX(0,M92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG92))","v":15.755581885856074},{"$f":"IF($D92=1,\"\",MAX(0,N92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH92))","v":12.848048611111107},{"$f":"IF($D92=1,\"\",MAX(0,O92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI92))","v":13.968215674110834},{"$f":"IF($D92=1,\"\",MAX(0,P92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ92))","v":14.400613351254474},{"$f":"IF($D92=1,\"\",MAX(0,Q92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK92))","v":14.928654166666664},{"$f":"IF($D92=1,\"\",MAX(0,R92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL92))","v":16.895417413381132},{"$f":"IF($D92=1,\"\",MAX(0,S92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM92))","v":21.204278779472972},{"$f":"IF($D92=1,\"\",MAX(0,T92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN92))","v":25.386900537634403},{"$f":"IF($D92=1,\"\",MAX(0,U92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO92))","v":21.247551385442534},{"$f":"IF($D92=1,\"\",MAX(0,V92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP92))","v":19.373346726190491},{"$f":"IF($D92=1,\"\",MAX(0,W92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ92))","v":21.571319080650184},{"$f":"IF($D92=1,\"\",MAX(0,X92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR92))","v":17.165734722222211},{"$f":"IF($D92=1,\"\",MAX(0,Y92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS92))","v":16.011444789081889},{"$f":"IF($D92=1,\"\",MAX(0,Z92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT92))","v":13.086009722222226},{"$f":"IF($D92=1,\"\",MAX(0,AA92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU92))","v":14.22406379239041},{"$f":"IF($D92=1,\"\",MAX(0,AB92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV92))","v":14.655261373035572},{"$f":"IF($D92=1,\"\",MAX(0,AC92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW92))","v":15.167195833333338},{"$f":"IF($D92=1,\"\",MAX(0,F92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ92-CX92))","v":6.9655699958643496},{"$f":"IF($D92=1,\"\",MAX(0,G92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA92-CY92))","v":11.272832177531219},{"$f":"IF($D92=1,\"\",MAX(0,H92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB92-CZ92))","v":17.573336021505394},{"$f":"IF($D92=1,\"\",MAX(0,I92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC92-DA92))","v":11.030908912324232},{"$f":"IF($D92=1,\"\",MAX(0,J92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD92-DB92))","v":9.8433060344827776},{"$f":"IF($D92=1,\"\",MAX(0,K92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE92-DC92))","v":13.405259861269283},{"$f":"IF($D92=1,\"\",MAX(0,L92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF92-DD92))","v":10.553022222222214},{"$f":"IF($D92=1,\"\",MAX(0,M92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG92-DE92))","v":9.2785818858560738},{"$f":"IF($D92=1,\"\",MAX(0,N92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH92-DF92))","v":8.9430486111111076},{"$f":"IF($D92=1,\"\",MAX(0,O92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI92-DG92))","v":10.547215674110834},{"$f":"IF($D92=1,\"\",MAX(0,P92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ92-DH92))","v":11.614613351254475},{"$f":"IF($D92=1,\"\",MAX(0,Q92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK92-DI92))","v":9.6926541666666637},{"$f":"IF($D92=1,\"\",MAX(0,R92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL92-DJ92))","v":7.2214174133811326},{"$f":"IF($D92=1,\"\",MAX(0,S92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM92-DK92))","v":11.511278779472972},{"$f":"IF($D92=1,\"\",MAX(0,T92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN92-DL92))","v":17.830900537634403},{"$f":"IF($D92=1,\"\",MAX(0,U92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO92-DM92))","v":11.288551385442535},{"$f":"IF($D92=1,\"\",MAX(0,V92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP92-DN92))","v":9.3173467261904914},{"$f":"IF($D92=1,\"\",MAX(0,W92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ92-DO92))","v":13.661319080650184},{"$f":"IF($D92=1,\"\",MAX(0,X92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR92-DP92))","v":10.791734722222213},{"$f":"IF($D92=1,\"\",MAX(0,Y92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS92-DQ92))","v":9.5344447890818884},{"$f":"IF($D92=1,\"\",MAX(0,Z92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT92-DR92))","v":9.1810097222222264},{"$f":"IF($D92=1,\"\",MAX(0,AA92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU92-DS92))","v":10.803063792390411},{"$f":"IF($D92=1,\"\",MAX(0,AB92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV92-DT92))","v":11.869261373035572},{"$f":"IF($D92=1,\"\",MAX(0,AC92-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B92,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW92-DU92))","v":9.9311958333333372},792497.56288045784,2080003.262653975,1577298.8628804574,{"$f":"+HN92-'Revenue Requirement'!K90","v":0}]
[null,10286,"Okanogan County PUD #1",0,1,{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD96)))","v":48.961347346153801},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE96)))","v":56.833708042185854},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF96)))","v":78.436224383999999},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG96)))","v":83.297876653846203},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH96)))","v":71.589547901793111},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI96)))","v":68.045003007568113},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ96)))","v":45.27446164307689},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK96)))","v":34.972390961538494},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL96)))","v":25.115520727999996},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM96)))","v":50.868932307692297},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN96)))","v":37.473446799999998},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO96)))","v":45.971372965},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP96)))","v":47.184709366666695},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ96)))","v":56.691567586185855},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR96)))","v":78.23954166},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS96)))","v":83.089687926923091},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT96)))","v":74.125763363793112},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU96)))","v":67.874955726798817},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV96)))","v":45.161626531538396},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW96)))","v":34.884983480769201},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX96)))","v":25.052714480000002},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY96)))","v":50.741794153846193},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ96)))","v":38.690618042307698},{"$f":"+IF(AND($D96=0,$E96=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B96,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B96,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D96=1,\"\",IF($E96=1,IF(BlockShape=\"Yes\",VLOOKUP($B96,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA96)))","v":44.17189132},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.787593146153803},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.023406895999997},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.985876984000001},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.197074053846194},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.331720288},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.237304761538503},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.297650823076893},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.991137961538495},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.987086767999998},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.532564307692297},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.166966199999997},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.218607824999999},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.010955166666697},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.881266439999997},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.789194260000002},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.988885326923096},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.867935750000001},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.0672574807692},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.184815711538398},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.903730480769202},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.924280520000003},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.405426153846193},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.384137442307697},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.419126179999999},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.869184448780501},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.217783506542098},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8030054139535},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.426794321951206},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.857405664864906},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.784340022018398},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.675049873684202},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.049417463414599},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.15590564},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.344607219512199},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.538738030769199},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.166558342857201},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.702420153846198},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.099702130841102},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.650538186046496},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.250764829268306},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.327054000000004},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.640120513761502},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572112578947397},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.975511951219499},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.103567099999999},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.237108292682898},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.9182950731707},{"$f":"+IF($D96=1,\"\",IF($E96=0,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E96=1,VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B96,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B96,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.682605150000001},{"$f":"IF($D96=1,\"\",(AD96*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB96*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.737541999999983},{"$f":"IF($D96=1,\"\",(AE96*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC96*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.103011461858543},{"$f":"IF($D96=1,\"\",(AF96*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD96*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.503474000000011},{"$f":"IF($D96=1,\"\",(AG96*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE96*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":71.008026000000015},{"$f":"IF($D96=1,\"\",(AH96*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF96*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.578276137931049},{"$f":"IF($D96=1,\"\",(AI96*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG96*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.076982460296144},{"$f":"IF($D96=1,\"\",(AJ96*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH96*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.768108199999979},{"$f":"IF($D96=1,\"\",(AK96*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI96*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.812530000000006},{"$f":"IF($D96=1,\"\",(AL96*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ96*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.284339600000003},{"$f":"IF($D96=1,\"\",(AM96*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK96*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.363679999999995},{"$f":"IF($D96=1,\"\",(AN96*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL96*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.064805999999983},{"$f":"IF($D96=1,\"\",(AO96*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM96*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.527651400000032},{"$f":"IF($D96=1,\"\",(AP96*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN96*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.623505000000037},{"$f":"IF($D96=1,\"\",(AQ96*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO96*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":47.971582468793329},{"$f":"IF($D96=1,\"\",(AR96*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP96*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.327234999999988},{"$f":"IF($D96=1,\"\",(AS96*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ96*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.814015000000026},{"$f":"IF($D96=1,\"\",(AT96*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR96*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.636129285714276},{"$f":"IF($D96=1,\"\",(AU96*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS96*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.918302180349926},{"$f":"IF($D96=1,\"\",(AV96*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT96*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.65945216666664},{"$f":"IF($D96=1,\"\",(AW96*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU96*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.731074999999976},{"$f":"IF($D96=1,\"\",(AX96*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV96*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.226185666666666},{"$f":"IF($D96=1,\"\",(AY96*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW96*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.245200000000011},{"$f":"IF($D96=1,\"\",(AZ96*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX96*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.974464999999995},{"$f":"IF($D96=1,\"\",(BA96*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY96*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.425116833333334},34.098999999999997,31.687000000000001,20.962,30.933,30.748999999999999,32.570999999999998,26.454999999999998,14.661,11.833,11.971,9.8670000000000009,10.177,34.098999999999997,31.687000000000001,20.962,30.933,30.748999999999999,32.570999999999998,26.454999999999998,14.661,11.833,11.971,9.8670000000000009,10.177,{"$f":"IF($D96=1,\"\",MAX(F96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD96,0))","v":4.1737541999999976},{"$f":"IF($D96=1,\"\",MAX(G96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE96,0))","v":4.8103011461858571},{"$f":"IF($D96=1,\"\",MAX(H96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF96,0))","v":6.4503473999999983},{"$f":"IF($D96=1,\"\",MAX(I96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG96,0))","v":7.1008026000000086},{"$f":"IF($D96=1,\"\",MAX(J96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH96,0))","v":6.2578276137931113},{"$f":"IF($D96=1,\"\",MAX(K96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI96,0))","v":5.8076982460296094},{"$f":"IF($D96=1,\"\",MAX(L96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ96,0))","v":3.9768108199999972},{"$f":"IF($D96=1,\"\",MAX(M96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK96,0))","v":2.9812529999999988},{"$f":"IF($D96=1,\"\",MAX(N96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL96,0))","v":2.1284339599999988},{"$f":"IF($D96=1,\"\",MAX(O96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM96,0))","v":4.3363680000000002},{"$f":"IF($D96=1,\"\",MAX(P96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN96,0))","v":3.3064806000000004},{"$f":"IF($D96=1,\"\",MAX(Q96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO96,0))","v":3.7527651400000011},{"$f":"IF($D96=1,\"\",MAX(R96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP96,0))","v":4.1737541999999976},{"$f":"IF($D96=1,\"\",MAX(S96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ96,0))","v":4.8103011461858571},{"$f":"IF($D96=1,\"\",MAX(T96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR96,0))","v":6.4503473999999983},{"$f":"IF($D96=1,\"\",MAX(U96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS96,0))","v":7.1008025999999944},{"$f":"IF($D96=1,\"\",MAX(V96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT96,0))","v":6.2578276137931113},{"$f":"IF($D96=1,\"\",MAX(W96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU96,0))","v":5.8076982460296165},{"$f":"IF($D96=1,\"\",MAX(X96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV96,0))","v":3.9768108199999972},{"$f":"IF($D96=1,\"\",MAX(Y96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW96,0))","v":2.9812529999999988},{"$f":"IF($D96=1,\"\",MAX(Z96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX96,0))","v":2.1284339599999988},{"$f":"IF($D96=1,\"\",MAX(AA96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY96,0))","v":4.3363680000000002},{"$f":"IF($D96=1,\"\",MAX(AB96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ96,0))","v":3.3064806000000004},{"$f":"IF($D96=1,\"\",MAX(AC96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA96,0))","v":3.7527651400000011},{"$f":"IF($D96=1,\"\",MAX(0,F96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD96-CX96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,G96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE96-CY96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,H96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF96-CZ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,I96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG96-DA96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,J96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH96-DB96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,K96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI96-DC96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,L96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ96-DD96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,M96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK96-DE96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,N96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL96-DF96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,O96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM96-DG96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,P96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN96-DH96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Q96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO96-DI96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,R96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP96-DJ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,S96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ96-DK96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,T96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR96-DL96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,U96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS96-DM96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,V96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT96-DN96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,W96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU96-DO96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,X96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV96-DP96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Y96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW96-DQ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Z96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX96-DR96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AA96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY96-DS96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AB96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ96-DT96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AC96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA96-DU96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,F96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ96))","v":7.2238053461538172},{"$f":"IF($D96=1,\"\",MAX(0,G96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA96))","v":8.7306965803273116},{"$f":"IF($D96=1,\"\",MAX(0,H96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB96))","v":13.932750383999988},{"$f":"IF($D96=1,\"\",MAX(0,I96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC96))","v":12.289850653846187},{"$f":"IF($D96=1,\"\",MAX(0,J96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD96))","v":9.0112717638620623},{"$f":"IF($D96=1,\"\",MAX(0,K96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE96))","v":9.9680205472719692},{"$f":"IF($D96=1,\"\",MAX(0,L96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF96))","v":5.506353443076911},{"$f":"IF($D96=1,\"\",MAX(0,M96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG96))","v":5.1598609615384881},{"$f":"IF($D96=1,\"\",MAX(0,N96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH96))","v":3.8311811279999937},{"$f":"IF($D96=1,\"\",MAX(0,O96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI96))","v":7.5052523076923023},{"$f":"IF($D96=1,\"\",MAX(0,P96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ96))","v":4.4086408000000148},{"$f":"IF($D96=1,\"\",MAX(0,Q96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK96))","v":8.4437215649999686},{"$f":"IF($D96=1,\"\",MAX(0,R96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL96))","v":5.561204366666658},{"$f":"IF($D96=1,\"\",MAX(0,S96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM96))","v":8.7199851173925254},{"$f":"IF($D96=1,\"\",MAX(0,T96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN96))","v":13.912306660000013},{"$f":"IF($D96=1,\"\",MAX(0,U96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO96))","v":12.275672926923065},{"$f":"IF($D96=1,\"\",MAX(0,V96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP96))","v":9.4896340780788364},{"$f":"IF($D96=1,\"\",MAX(0,W96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ96))","v":9.9566535464488908},{"$f":"IF($D96=1,\"\",MAX(0,X96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR96))","v":5.502174364871756},{"$f":"IF($D96=1,\"\",MAX(0,Y96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS96))","v":5.1539084807692248},{"$f":"IF($D96=1,\"\",MAX(0,Z96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT96))","v":3.8265288133333364},{"$f":"IF($D96=1,\"\",MAX(0,AA96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU96))","v":7.496594153846182},{"$f":"IF($D96=1,\"\",MAX(0,AB96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV96))","v":5.7161530423077025},{"$f":"IF($D96=1,\"\",MAX(0,AC96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW96))","v":6.7467744866666663},{"$f":"IF($D96=1,\"\",MAX(0,F96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ96-CX96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,G96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA96-CY96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,H96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB96-CZ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,I96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC96-DA96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,J96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD96-DB96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,K96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE96-DC96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,L96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF96-DD96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,M96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG96-DE96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,N96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH96-DF96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,O96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI96-DG96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,P96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ96-DH96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Q96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK96-DI96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,R96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL96-DJ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,S96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM96-DK96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,T96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN96-DL96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,U96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO96-DM96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,V96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP96-DN96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,W96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ96-DO96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,X96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR96-DP96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Y96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS96-DQ96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,Z96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT96-DR96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AA96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU96-DS96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AB96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV96-DT96))","v":0},{"$f":"IF($D96=1,\"\",MAX(0,AC96-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B96,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW96-DU96))","v":0},0,964955.01537028025,550632.86895303067,{"$f":"+HN96-'Revenue Requirement'!K94","v":0}]
[null,10291,"Oregon Trail Coop",0,0,{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD98)))","v":99.135000000000005},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE98)))","v":107.90900000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF98)))","v":128.73500000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG98)))","v":127.80500000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH98)))","v":115.34},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI98)))","v":107.866},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ98)))","v":103.044},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK98)))","v":94.346999999999994},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL98)))","v":107.149},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM98)))","v":120.381},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN98)))","v":118.76900000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO98)))","v":93.019000000000005},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP98)))","v":99.156000000000006},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ98)))","v":107.904},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR98)))","v":128.465},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS98)))","v":127.655},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT98)))","v":123.101},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU98)))","v":107.908},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV98)))","v":103.148},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW98)))","v":94.492000000000004},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX98)))","v":107.30200000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY98)))","v":120.55},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ98)))","v":118.92700000000001},{"$f":"+IF(AND($D98=0,$E98=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B98,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B98,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D98=1,\"\",IF($E98=1,IF(BlockShape=\"Yes\",VLOOKUP($B98,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA98)))","v":93.191999999999993},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.551185096153844},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.455262500000003},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.818387500000014},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.489276442307684},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.634354999999999},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.341223557692302},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.368427884615386},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.646221153846156},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.312197499999996},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.550528846153838},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.900615740740733},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.532872395833337},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.547979166666664},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.451192499999991},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.604190000000003},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.369733173076924},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.213927083333331},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.373329326923084},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.447350961538461},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.767201923076925},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.432685000000006},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.687189903846146},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.105177884615387},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.614522500000007},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.3435243902439},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.079121495327101},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.639081395348839},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.632817073170727},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.510641891891893},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.774764525993888},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.705226973684205},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.952862804878052},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.689659374999991},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.821283536585369},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.022516025641025},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.308866071428568},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.654727564102572},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.075744548286593},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.457468023255814},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.53233841463414},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.808246527777783},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.801905198776765},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.770384868421047},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.049710365853656},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.784962499999992},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.926673780487803},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.040838414634152},{"$f":"+IF($D98=1,\"\",IF($E98=0,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E98=1,VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B98,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B98,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.73545},{"$f":"IF($D98=1,\"\",(AD98*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB98*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.287592741935484},{"$f":"IF($D98=1,\"\",(AE98*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC98*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.054789181692101},{"$f":"IF($D98=1,\"\",(AF98*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD98*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.799998655913996},{"$f":"IF($D98=1,\"\",(AG98*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE98*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.498794354838708},{"$f":"IF($D98=1,\"\",(AH98*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF98*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.627718390804603},{"$f":"IF($D98=1,\"\",(AI98*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG98*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.810628532974434},{"$f":"IF($D98=1,\"\",(AJ98*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH98*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.59952083333333},{"$f":"IF($D98=1,\"\",(AK98*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI98*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":71.727643817204296},{"$f":"IF($D98=1,\"\",(AL98*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ98*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.479958333333329},{"$f":"IF($D98=1,\"\",(AM98*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK98*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.411829301075272},{"$f":"IF($D98=1,\"\",(AN98*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL98*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.145283602150542},{"$f":"IF($D98=1,\"\",(AO98*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM98*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.428336111111108},{"$f":"IF($D98=1,\"\",(AP98*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN98*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.30242204301075},{"$f":"IF($D98=1,\"\",(AQ98*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO98*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.05102773925104},{"$f":"IF($D98=1,\"\",(AR98*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP98*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.600866935483864},{"$f":"IF($D98=1,\"\",(AS98*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ98*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.387655913978492},{"$f":"IF($D98=1,\"\",(AT98*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR98*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":86.040063988095241},{"$f":"IF($D98=1,\"\",(AU98*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS98*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.840549125168238},{"$f":"IF($D98=1,\"\",(AV98*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT98*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.672631944444447},{"$f":"IF($D98=1,\"\",(AW98*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU98*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":71.837985215053763},{"$f":"IF($D98=1,\"\",(AX98*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV98*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.589252777777787},{"$f":"IF($D98=1,\"\",(AY98*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW98*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.534704301075266},{"$f":"IF($D98=1,\"\",(AZ98*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX98*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.259608870967753},{"$f":"IF($D98=1,\"\",(BA98*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY98*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.557156944444458},13.46,20.417000000000002,13.481999999999999,12.791,17.530999999999999,12.869,11.102,8.58,9.8390000000000004,10.62,8.8010000000000002,7.9690000000000003,13.46,20.417000000000002,13.481999999999999,12.791,17.530999999999999,12.869,11.102,8.58,9.8390000000000004,10.62,8.8010000000000002,7.9690000000000003,{"$f":"IF($D98=1,\"\",MAX(F98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD98,0))","v":24.583814903846161},{"$f":"IF($D98=1,\"\",MAX(G98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE98,0))","v":25.453737500000003},{"$f":"IF($D98=1,\"\",MAX(H98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF98,0))","v":28.916612499999999},{"$f":"IF($D98=1,\"\",MAX(I98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG98,0))","v":28.315723557692323},{"$f":"IF($D98=1,\"\",MAX(J98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH98,0))","v":25.705645000000004},{"$f":"IF($D98=1,\"\",MAX(K98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI98,0))","v":26.524776442307697},{"$f":"IF($D98=1,\"\",MAX(L98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ98,0))","v":24.675572115384611},{"$f":"IF($D98=1,\"\",MAX(M98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK98,0))","v":15.700778846153838},{"$f":"IF($D98=1,\"\",MAX(N98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL98,0))","v":22.836802500000005},{"$f":"IF($D98=1,\"\",MAX(O98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM98,0))","v":29.830471153846162},{"$f":"IF($D98=1,\"\",MAX(P98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN98,0))","v":29.868384259259273},{"$f":"IF($D98=1,\"\",MAX(Q98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO98,0))","v":19.486127604166668},{"$f":"IF($D98=1,\"\",MAX(R98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP98,0))","v":24.608020833333342},{"$f":"IF($D98=1,\"\",MAX(S98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ98,0))","v":25.452807500000006},{"$f":"IF($D98=1,\"\",MAX(T98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR98,0))","v":28.860810000000001},{"$f":"IF($D98=1,\"\",MAX(U98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS98,0))","v":28.285266826923078},{"$f":"IF($D98=1,\"\",MAX(V98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT98,0))","v":30.887072916666668},{"$f":"IF($D98=1,\"\",MAX(W98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU98,0))","v":26.534670673076917},{"$f":"IF($D98=1,\"\",MAX(X98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV98,0))","v":24.700649038461535},{"$f":"IF($D98=1,\"\",MAX(Y98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW98,0))","v":15.724798076923079},{"$f":"IF($D98=1,\"\",MAX(Z98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX98,0))","v":22.869315},{"$f":"IF($D98=1,\"\",MAX(AA98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY98,0))","v":29.862810096153851},{"$f":"IF($D98=1,\"\",MAX(AB98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ98,0))","v":29.82182211538462},{"$f":"IF($D98=1,\"\",MAX(AC98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA98,0))","v":19.577477499999986},{"$f":"IF($D98=1,\"\",MAX(0,F98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD98-CX98))","v":11.12381490384616},{"$f":"IF($D98=1,\"\",MAX(0,G98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE98-CY98))","v":5.036737500000001},{"$f":"IF($D98=1,\"\",MAX(0,H98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF98-CZ98))","v":15.4346125},{"$f":"IF($D98=1,\"\",MAX(0,I98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG98-DA98))","v":15.524723557692322},{"$f":"IF($D98=1,\"\",MAX(0,J98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH98-DB98))","v":8.1746450000000053},{"$f":"IF($D98=1,\"\",MAX(0,K98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI98-DC98))","v":13.655776442307697},{"$f":"IF($D98=1,\"\",MAX(0,L98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ98-DD98))","v":13.573572115384611},{"$f":"IF($D98=1,\"\",MAX(0,M98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK98-DE98))","v":7.1207788461538382},{"$f":"IF($D98=1,\"\",MAX(0,N98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL98-DF98))","v":12.997802500000004},{"$f":"IF($D98=1,\"\",MAX(0,O98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM98-DG98))","v":19.210471153846164},{"$f":"IF($D98=1,\"\",MAX(0,P98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN98-DH98))","v":21.067384259259271},{"$f":"IF($D98=1,\"\",MAX(0,Q98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO98-DI98))","v":11.517127604166667},{"$f":"IF($D98=1,\"\",MAX(0,R98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP98-DJ98))","v":11.148020833333341},{"$f":"IF($D98=1,\"\",MAX(0,S98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ98-DK98))","v":5.0358075000000042},{"$f":"IF($D98=1,\"\",MAX(0,T98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR98-DL98))","v":15.378810000000001},{"$f":"IF($D98=1,\"\",MAX(0,U98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS98-DM98))","v":15.494266826923077},{"$f":"IF($D98=1,\"\",MAX(0,V98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT98-DN98))","v":13.356072916666669},{"$f":"IF($D98=1,\"\",MAX(0,W98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU98-DO98))","v":13.665670673076917},{"$f":"IF($D98=1,\"\",MAX(0,X98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV98-DP98))","v":13.598649038461534},{"$f":"IF($D98=1,\"\",MAX(0,Y98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW98-DQ98))","v":7.1447980769230792},{"$f":"IF($D98=1,\"\",MAX(0,Z98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX98-DR98))","v":13.030315},{"$f":"IF($D98=1,\"\",MAX(0,AA98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY98-DS98))","v":19.242810096153853},{"$f":"IF($D98=1,\"\",MAX(0,AB98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ98-DT98))","v":21.020822115384618},{"$f":"IF($D98=1,\"\",MAX(0,AC98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA98-DU98))","v":11.608477499999985},{"$f":"IF($D98=1,\"\",MAX(0,F98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ98))","v":30.847407258064521},{"$f":"IF($D98=1,\"\",MAX(0,G98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA98))","v":31.854210818307905},{"$f":"IF($D98=1,\"\",MAX(0,H98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB98))","v":35.935001344086018},{"$f":"IF($D98=1,\"\",MAX(0,I98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC98))","v":35.306205645161299},{"$f":"IF($D98=1,\"\",MAX(0,J98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD98))","v":31.712281609195401},{"$f":"IF($D98=1,\"\",MAX(0,K98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE98))","v":32.055371467025566},{"$f":"IF($D98=1,\"\",MAX(0,L98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF98))","v":30.444479166666667},{"$f":"IF($D98=1,\"\",MAX(0,M98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG98))","v":22.619356182795698},{"$f":"IF($D98=1,\"\",MAX(0,N98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH98))","v":30.669041666666672},{"$f":"IF($D98=1,\"\",MAX(0,O98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI98))","v":38.969170698924728},{"$f":"IF($D98=1,\"\",MAX(0,P98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ98))","v":38.623716397849464},{"$f":"IF($D98=1,\"\",MAX(0,Q98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK98))","v":26.590663888888898},{"$f":"IF($D98=1,\"\",MAX(0,R98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL98))","v":30.853577956989255},{"$f":"IF($D98=1,\"\",MAX(0,S98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM98))","v":31.852972260748956},{"$f":"IF($D98=1,\"\",MAX(0,T98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN98))","v":35.864133064516139},{"$f":"IF($D98=1,\"\",MAX(0,U98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO98))","v":35.267344086021509},{"$f":"IF($D98=1,\"\",MAX(0,V98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP98))","v":37.060936011904758},{"$f":"IF($D98=1,\"\",MAX(0,W98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ98))","v":32.067450874831763},{"$f":"IF($D98=1,\"\",MAX(0,X98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR98))","v":30.475368055555549},{"$f":"IF($D98=1,\"\",MAX(0,Y98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS98))","v":22.654014784946241},{"$f":"IF($D98=1,\"\",MAX(0,Z98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT98))","v":30.71274722222222},{"$f":"IF($D98=1,\"\",MAX(0,AA98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU98))","v":39.015295698924731},{"$f":"IF($D98=1,\"\",MAX(0,AB98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV98))","v":38.667391129032254},{"$f":"IF($D98=1,\"\",MAX(0,AC98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW98))","v":26.634843055555535},{"$f":"IF($D98=1,\"\",MAX(0,F98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ98-CX98))","v":17.38740725806452},{"$f":"IF($D98=1,\"\",MAX(0,G98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA98-CY98))","v":11.437210818307904},{"$f":"IF($D98=1,\"\",MAX(0,H98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB98-CZ98))","v":22.453001344086019},{"$f":"IF($D98=1,\"\",MAX(0,I98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC98-DA98))","v":22.515205645161299},{"$f":"IF($D98=1,\"\",MAX(0,J98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD98-DB98))","v":14.181281609195402},{"$f":"IF($D98=1,\"\",MAX(0,K98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE98-DC98))","v":19.186371467025566},{"$f":"IF($D98=1,\"\",MAX(0,L98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF98-DD98))","v":19.342479166666667},{"$f":"IF($D98=1,\"\",MAX(0,M98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG98-DE98))","v":14.039356182795698},{"$f":"IF($D98=1,\"\",MAX(0,N98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH98-DF98))","v":20.830041666666673},{"$f":"IF($D98=1,\"\",MAX(0,O98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI98-DG98))","v":28.349170698924731},{"$f":"IF($D98=1,\"\",MAX(0,P98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ98-DH98))","v":29.822716397849462},{"$f":"IF($D98=1,\"\",MAX(0,Q98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK98-DI98))","v":18.621663888888897},{"$f":"IF($D98=1,\"\",MAX(0,R98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL98-DJ98))","v":17.393577956989255},{"$f":"IF($D98=1,\"\",MAX(0,S98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM98-DK98))","v":11.435972260748954},{"$f":"IF($D98=1,\"\",MAX(0,T98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN98-DL98))","v":22.38213306451614},{"$f":"IF($D98=1,\"\",MAX(0,U98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO98-DM98))","v":22.476344086021509},{"$f":"IF($D98=1,\"\",MAX(0,V98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP98-DN98))","v":19.529936011904759},{"$f":"IF($D98=1,\"\",MAX(0,W98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ98-DO98))","v":19.198450874831764},{"$f":"IF($D98=1,\"\",MAX(0,X98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR98-DP98))","v":19.373368055555549},{"$f":"IF($D98=1,\"\",MAX(0,Y98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS98-DQ98))","v":14.074014784946241},{"$f":"IF($D98=1,\"\",MAX(0,Z98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT98-DR98))","v":20.873747222222221},{"$f":"IF($D98=1,\"\",MAX(0,AA98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU98-DS98))","v":28.395295698924734},{"$f":"IF($D98=1,\"\",MAX(0,AB98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV98-DT98))","v":29.866391129032252},{"$f":"IF($D98=1,\"\",MAX(0,AC98-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B98,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW98-DU98))","v":18.665843055555534},1601290.1781674817,3836319.6951419911,3016283.2281674817,{"$f":"+HN98-'Revenue Requirement'!K96","v":0}]
[null,10306,"Pend Oreille County PUD  #1",0,1,{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD101)))","v":11.378592890322571},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE101)))","v":51.455710755062462},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF101)))","v":45.179707064516087},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG101)))","v":63.586254387096758},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH101)))","v":60.101127558620718},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI101)))","v":53.283272288559829},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ101)))","v":3.4581998},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK101)))","v":0},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL101)))","v":0},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM101)))","v":12.71725087741933},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN101)))","v":13.05191537419352},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO101)))","v":26.973958440000001},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP101)))","v":11.35033011612907},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ101)))","v":51.327902233564458},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR101)))","v":45.067487225806495},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS101)))","v":63.428315354838652},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT101)))","v":61.897848868965518},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU101)))","v":53.150924369313636},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV101)))","v":3.44961013333333},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW101)))","v":0},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX101)))","v":0},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY101)))","v":12.685663070967729},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ101)))","v":13.019496309677422},{"$f":"+IF(AND($D101=0,$E101=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B101,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B101,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D101=1,\"\",IF($E101=1,IF(BlockShape=\"Yes\",VLOOKUP($B101,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA101)))","v":26.906959040000004},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.344175354838701},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.777918868238601},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.072460967741897},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.805685806451599},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.637388689655197},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.439338444145292},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.143818},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.561137161290301},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.865377612903201},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.521780400000001},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.3159125806452},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.650110346740597},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.960241129032305},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.647746774193493},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.434109999999997},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.306990524899099},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.13522833333333},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5295493548387},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.832958548387101},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.454781000000004},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.344175354838701},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.777918868238601},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.072460967741897},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.805685806451606},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.637388689655197},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.439338444145399},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.143818},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.561137161290301},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.865377612903201},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.521780400000001},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.3159125806452},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.650110346740597},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.960241129032298},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.6477467741935},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.434109999999997},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.306990524899099},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.13522833333333},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5295493548387},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.832958548387101},{"$f":"+IF($D101=1,\"\",IF($E101=0,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E101=1,VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B101,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B101,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.454781000000001},{"$f":"IF($D101=1,\"\",(AD101*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB101*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344175354838701},{"$f":"IF($D101=1,\"\",(AE101*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC101*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.777918868238601},{"$f":"IF($D101=1,\"\",(AF101*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD101*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.072460967741897},{"$f":"IF($D101=1,\"\",(AG101*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE101*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.805685806451592},{"$f":"IF($D101=1,\"\",(AH101*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF101*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.637388689655204},{"$f":"IF($D101=1,\"\",(AI101*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG101*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.439338444145342},{"$f":"IF($D101=1,\"\",(AJ101*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH101*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.143818},{"$f":"IF($D101=1,\"\",(AK101*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI101*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D101=1,\"\",(AL101*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ101*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D101=1,\"\",(AM101*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK101*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.561137161290301},{"$f":"IF($D101=1,\"\",(AN101*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL101*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.865377612903201},{"$f":"IF($D101=1,\"\",(AO101*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM101*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.521780399999997},{"$f":"IF($D101=1,\"\",(AP101*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN101*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.3159125806452},{"$f":"IF($D101=1,\"\",(AQ101*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO101*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.650110346740597},{"$f":"IF($D101=1,\"\",(AR101*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP101*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.960241129032298},{"$f":"IF($D101=1,\"\",(AS101*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ101*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.6477467741935},{"$f":"IF($D101=1,\"\",(AT101*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR101*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.434109999999997},{"$f":"IF($D101=1,\"\",(AU101*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS101*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.306990524899092},{"$f":"IF($D101=1,\"\",(AV101*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT101*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.13522833333333},{"$f":"IF($D101=1,\"\",(AW101*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU101*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D101=1,\"\",(AX101*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV101*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D101=1,\"\",(AY101*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW101*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.5295493548387},{"$f":"IF($D101=1,\"\",(AZ101*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX101*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.832958548387101},{"$f":"IF($D101=1,\"\",(BA101*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY101*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.454781000000004},11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006,11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006,{"$f":"IF($D101=1,\"\",MAX(F101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD101,0))","v":1.0344175354838701},{"$f":"IF($D101=1,\"\",MAX(G101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE101,0))","v":4.6777918868238615},{"$f":"IF($D101=1,\"\",MAX(H101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF101,0))","v":4.1072460967741904},{"$f":"IF($D101=1,\"\",MAX(I101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG101,0))","v":5.7805685806451592},{"$f":"IF($D101=1,\"\",MAX(J101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH101,0))","v":5.4637388689655211},{"$f":"IF($D101=1,\"\",MAX(K101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI101,0))","v":4.8439338444145363},{"$f":"IF($D101=1,\"\",MAX(L101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ101,0))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(M101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK101,0))","v":0},{"$f":"IF($D101=1,\"\",MAX(N101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL101,0))","v":0},{"$f":"IF($D101=1,\"\",MAX(O101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM101,0))","v":1.1561137161290294},{"$f":"IF($D101=1,\"\",MAX(P101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN101,0))","v":1.1865377612903192},{"$f":"IF($D101=1,\"\",MAX(Q101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO101,0))","v":2.4521780399999997},{"$f":"IF($D101=1,\"\",MAX(R101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP101,0))","v":1.0344175354838701},{"$f":"IF($D101=1,\"\",MAX(S101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ101,0))","v":4.6777918868238615},{"$f":"IF($D101=1,\"\",MAX(T101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR101,0))","v":4.1072460967741904},{"$f":"IF($D101=1,\"\",MAX(U101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS101,0))","v":5.7805685806451592},{"$f":"IF($D101=1,\"\",MAX(V101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT101,0))","v":5.4637388689655211},{"$f":"IF($D101=1,\"\",MAX(W101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU101,0))","v":4.8439338444145363},{"$f":"IF($D101=1,\"\",MAX(X101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV101,0))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(Y101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW101,0))","v":0},{"$f":"IF($D101=1,\"\",MAX(Z101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX101,0))","v":0},{"$f":"IF($D101=1,\"\",MAX(AA101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY101,0))","v":1.1561137161290294},{"$f":"IF($D101=1,\"\",MAX(AB101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ101,0))","v":1.186537761290321},{"$f":"IF($D101=1,\"\",MAX(AC101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA101,0))","v":2.4521780399999997},{"$f":"IF($D101=1,\"\",MAX(0,F101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD101-CX101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,G101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE101-CY101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,H101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF101-CZ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,I101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG101-DA101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,J101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH101-DB101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,K101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI101-DC101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,L101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ101-DD101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,M101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK101-DE101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,N101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL101-DF101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,O101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM101-DG101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,P101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN101-DH101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,Q101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO101-DI101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,R101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP101-DJ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,S101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ101-DK101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,T101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR101-DL101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,U101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS101-DM101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,V101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT101-DN101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,W101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU101-DO101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,X101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV101-DP101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,Y101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW101-DQ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,Z101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX101-DR101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AA101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY101-DS101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AB101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ101-DT101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AC101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA101-DU101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,F101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ101))","v":1.0344175354838701},{"$f":"IF($D101=1,\"\",MAX(0,G101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA101))","v":4.6777918868238615},{"$f":"IF($D101=1,\"\",MAX(0,H101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB101))","v":4.1072460967741904},{"$f":"IF($D101=1,\"\",MAX(0,I101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC101))","v":5.7805685806451663},{"$f":"IF($D101=1,\"\",MAX(0,J101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD101))","v":5.463738868965514},{"$f":"IF($D101=1,\"\",MAX(0,K101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE101))","v":4.8439338444144866},{"$f":"IF($D101=1,\"\",MAX(0,L101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,M101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,N101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,O101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI101))","v":1.1561137161290294},{"$f":"IF($D101=1,\"\",MAX(0,P101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ101))","v":1.1865377612903192},{"$f":"IF($D101=1,\"\",MAX(0,Q101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK101))","v":2.4521780400000033},{"$f":"IF($D101=1,\"\",MAX(0,R101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL101))","v":1.0344175354838701},{"$f":"IF($D101=1,\"\",MAX(0,S101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM101))","v":4.6777918868238615},{"$f":"IF($D101=1,\"\",MAX(0,T101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN101))","v":4.1072460967741975},{"$f":"IF($D101=1,\"\",MAX(0,U101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO101))","v":5.7805685806451521},{"$f":"IF($D101=1,\"\",MAX(0,V101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP101))","v":5.4637388689655211},{"$f":"IF($D101=1,\"\",MAX(0,W101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ101))","v":4.8439338444145434},{"$f":"IF($D101=1,\"\",MAX(0,X101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,Y101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,Z101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AA101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU101))","v":1.1561137161290294},{"$f":"IF($D101=1,\"\",MAX(0,AB101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV101))","v":1.186537761290321},{"$f":"IF($D101=1,\"\",MAX(0,AC101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW101))","v":2.4521780399999997},{"$f":"IF($D101=1,\"\",MAX(0,F101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ101-CX101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,G101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA101-CY101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,H101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB101-CZ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,I101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC101-DA101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,J101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD101-DB101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,K101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE101-DC101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,L101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF101-DD101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,M101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG101-DE101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,N101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH101-DF101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,O101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI101-DG101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,P101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ101-DH101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,Q101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK101-DI101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,R101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL101-DJ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,S101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM101-DK101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,T101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN101-DL101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,U101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO101-DM101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,V101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP101-DN101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,W101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ101-DO101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,X101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR101-DP101))","v":0.31438180000000004},{"$f":"IF($D101=1,\"\",MAX(0,Y101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS101-DQ101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,Z101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT101-DR101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AA101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU101-DS101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AB101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV101-DT101))","v":0},{"$f":"IF($D101=1,\"\",MAX(0,AC101-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B101,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW101-DU101))","v":0},1392.7113740000002,331007.05112019845,331007.05112019862,{"$f":"+HN101-'Revenue Requirement'!K99","v":1392.7113740000002}]
[null,10331,"Raft River Elec Coop",0,0,{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD104)))","v":27.899000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE104)))","v":23.099},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF104)))","v":25.596},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG104)))","v":25.486999999999998},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH104)))","v":23.928000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI104)))","v":22.931000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ104)))","v":39.853999999999999},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK104)))","v":66.010999999999996},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL104)))","v":80.111000000000004},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM104)))","v":82.043000000000006},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN104)))","v":71.021000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO104)))","v":61.984999999999999},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP104)))","v":27.899000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ104)))","v":23.099},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR104)))","v":25.596},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS104)))","v":25.486999999999998},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT104)))","v":23.928000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU104)))","v":22.931000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV104)))","v":39.853999999999999},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW104)))","v":66.010999999999996},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX104)))","v":80.111000000000004},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY104)))","v":82.043000000000006},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ104)))","v":71.021000000000001},{"$f":"+IF(AND($D104=0,$E104=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B104,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B104,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D104=1,\"\",IF($E104=1,IF(BlockShape=\"Yes\",VLOOKUP($B104,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA104)))","v":61.984999999999999},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.563161057692305},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.758064999999998},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.942329999999998},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.157245192307691},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.1146925},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.80153846153846},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.392956730769228},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.774990384615386},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.85681249999999},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.331370192307688},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.267171296296297},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.540760416666664},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.838599537037037},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.758064999999998},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.942329999999998},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.157245192307691},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.218802083333333},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.80153846153846},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.392956730769228},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.774990384615386},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.85681249999999},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.331370192307688},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.662062500000005},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.679129999999994},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.70394817073171},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.72234890965732},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.336563953488373},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.197368902439024},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.231020270270268},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.767737003058105},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955036184210527},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.328725609756098},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.941425000000002},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.797929878048791},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.796512820512817},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.761806547619052},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.61184294871795},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.72234890965732},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.336563953488373},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.197368902439024},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.091319444444444},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.767737003058105},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955036184210527},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.328725609756098},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.941425000000002},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.797929878048791},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.733268292682922},{"$f":"+IF($D104=1,\"\",IF($E104=0,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E104=1,VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B104,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B104,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.949896875},{"$f":"IF($D104=1,\"\",(AD104*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB104*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.743508064516128},{"$f":"IF($D104=1,\"\",(AE104*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC104*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.742163661581134},{"$f":"IF($D104=1,\"\",(AF104*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD104*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.199879032258064},{"$f":"IF($D104=1,\"\",(AG104*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE104*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.174934139784945},{"$f":"IF($D104=1,\"\",(AH104*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF104*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.164165229885057},{"$f":"IF($D104=1,\"\",(AI104*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG104*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.346554508748316},{"$f":"IF($D104=1,\"\",(AJ104*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH104*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.208056944444444},{"$f":"IF($D104=1,\"\",(AK104*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI104*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.019110215053765},{"$f":"IF($D104=1,\"\",(AL104*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ104*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.22775138888889},{"$f":"IF($D104=1,\"\",(AM104*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK104*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.977918010752688},{"$f":"IF($D104=1,\"\",(AN104*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL104*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.489153225806454},{"$f":"IF($D104=1,\"\",(AO104*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM104*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.243915277777774},{"$f":"IF($D104=1,\"\",(AP104*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN104*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.743508064516131},{"$f":"IF($D104=1,\"\",(AQ104*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO104*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.742163661581134},{"$f":"IF($D104=1,\"\",(AR104*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP104*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.199879032258064},{"$f":"IF($D104=1,\"\",(AS104*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ104*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.174934139784945},{"$f":"IF($D104=1,\"\",(AT104*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR104*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.164166666666667},{"$f":"IF($D104=1,\"\",(AU104*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS104*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.346554508748316},{"$f":"IF($D104=1,\"\",(AV104*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT104*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.208056944444444},{"$f":"IF($D104=1,\"\",(AW104*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU104*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.019110215053765},{"$f":"IF($D104=1,\"\",(AX104*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV104*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.22775138888889},{"$f":"IF($D104=1,\"\",(AY104*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW104*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.977918010752688},{"$f":"IF($D104=1,\"\",(AZ104*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX104*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.489153225806454},{"$f":"IF($D104=1,\"\",(BA104*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY104*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.243915277777774},6.5919999999999996,7.5179999999999998,6.15,6.4870000000000001,7.3490000000000002,5.8769999999999998,11.074,18.664000000000001,15.093999999999999,2.6509999999999998,0,11.73,6.5919999999999996,7.5179999999999998,6.15,6.4870000000000001,7.3490000000000002,5.8769999999999998,11.074,18.664000000000001,15.093999999999999,2.6509999999999998,0,11.73,{"$f":"IF($D104=1,\"\",MAX(F104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD104,0))","v":8.3358389423076957},{"$f":"IF($D104=1,\"\",MAX(G104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE104,0))","v":6.3409350000000018},{"$f":"IF($D104=1,\"\",MAX(H104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF104,0))","v":5.6536700000000017},{"$f":"IF($D104=1,\"\",MAX(I104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG104,0))","v":6.3297548076923071},{"$f":"IF($D104=1,\"\",MAX(J104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH104,0))","v":5.8133075000000005},{"$f":"IF($D104=1,\"\",MAX(K104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI104,0))","v":6.1294615384615412},{"$f":"IF($D104=1,\"\",MAX(L104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ104,0))","v":15.461043269230771},{"$f":"IF($D104=1,\"\",MAX(M104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK104,0))","v":17.23600961538461},{"$f":"IF($D104=1,\"\",MAX(N104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL104,0))","v":12.254187500000015},{"$f":"IF($D104=1,\"\",MAX(O104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM104,0))","v":13.711629807692319},{"$f":"IF($D104=1,\"\",MAX(P104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN104,0))","v":8.7538287037037037},{"$f":"IF($D104=1,\"\",MAX(Q104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO104,0))","v":15.444239583333335},{"$f":"IF($D104=1,\"\",MAX(R104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP104,0))","v":9.0604004629629635},{"$f":"IF($D104=1,\"\",MAX(S104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ104,0))","v":6.3409350000000018},{"$f":"IF($D104=1,\"\",MAX(T104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR104,0))","v":5.6536700000000017},{"$f":"IF($D104=1,\"\",MAX(U104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS104,0))","v":6.3297548076923071},{"$f":"IF($D104=1,\"\",MAX(V104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT104,0))","v":5.7091979166666675},{"$f":"IF($D104=1,\"\",MAX(W104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU104,0))","v":6.1294615384615412},{"$f":"IF($D104=1,\"\",MAX(X104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV104,0))","v":15.461043269230771},{"$f":"IF($D104=1,\"\",MAX(Y104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW104,0))","v":17.23600961538461},{"$f":"IF($D104=1,\"\",MAX(Z104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX104,0))","v":12.254187500000015},{"$f":"IF($D104=1,\"\",MAX(AA104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY104,0))","v":13.711629807692319},{"$f":"IF($D104=1,\"\",MAX(AB104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ104,0))","v":6.3589374999999961},{"$f":"IF($D104=1,\"\",MAX(AC104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA104,0))","v":17.305870000000006},{"$f":"IF($D104=1,\"\",MAX(0,F104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD104-CX104))","v":1.7438389423076961},{"$f":"IF($D104=1,\"\",MAX(0,G104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE104-CY104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,H104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF104-CZ104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,I104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG104-DA104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,J104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH104-DB104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,K104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI104-DC104))","v":0.2524615384615414},{"$f":"IF($D104=1,\"\",MAX(0,L104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ104-DD104))","v":4.3870432692307713},{"$f":"IF($D104=1,\"\",MAX(0,M104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK104-DE104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,N104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL104-DF104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,O104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM104-DG104))","v":11.060629807692319},{"$f":"IF($D104=1,\"\",MAX(0,P104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN104-DH104))","v":8.7538287037037037},{"$f":"IF($D104=1,\"\",MAX(0,Q104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO104-DI104))","v":3.7142395833333346},{"$f":"IF($D104=1,\"\",MAX(0,R104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP104-DJ104))","v":2.4684004629629639},{"$f":"IF($D104=1,\"\",MAX(0,S104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ104-DK104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,T104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR104-DL104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,U104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS104-DM104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,V104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT104-DN104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,W104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU104-DO104))","v":0.2524615384615414},{"$f":"IF($D104=1,\"\",MAX(0,X104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV104-DP104))","v":4.3870432692307713},{"$f":"IF($D104=1,\"\",MAX(0,Y104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW104-DQ104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,Z104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX104-DR104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,AA104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY104-DS104))","v":11.060629807692319},{"$f":"IF($D104=1,\"\",MAX(0,AB104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ104-DT104))","v":6.3589374999999961},{"$f":"IF($D104=1,\"\",MAX(0,AC104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA104-DU104))","v":5.5758700000000054},{"$f":"IF($D104=1,\"\",MAX(0,F104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ104))","v":9.1554919354838731},{"$f":"IF($D104=1,\"\",MAX(0,G104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA104))","v":6.3568363384188658},{"$f":"IF($D104=1,\"\",MAX(0,H104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB104))","v":6.3961209677419362},{"$f":"IF($D104=1,\"\",MAX(0,I104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC104))","v":6.3120658602150534},{"$f":"IF($D104=1,\"\",MAX(0,J104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD104))","v":5.7638347701149435},{"$f":"IF($D104=1,\"\",MAX(0,K104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE104))","v":6.5844454912516852},{"$f":"IF($D104=1,\"\",MAX(0,L104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF104))","v":15.645943055555556},{"$f":"IF($D104=1,\"\",MAX(0,M104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG104))","v":16.991889784946231},{"$f":"IF($D104=1,\"\",MAX(0,N104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH104))","v":14.883248611111114},{"$f":"IF($D104=1,\"\",MAX(0,O104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI104))","v":13.065081989247318},{"$f":"IF($D104=1,\"\",MAX(0,P104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ104))","v":8.5318467741935464},{"$f":"IF($D104=1,\"\",MAX(0,Q104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK104))","v":16.741084722222226},{"$f":"IF($D104=1,\"\",MAX(0,R104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL104))","v":9.1554919354838695},{"$f":"IF($D104=1,\"\",MAX(0,S104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM104))","v":6.3568363384188658},{"$f":"IF($D104=1,\"\",MAX(0,T104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN104))","v":6.3961209677419362},{"$f":"IF($D104=1,\"\",MAX(0,U104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO104))","v":6.3120658602150534},{"$f":"IF($D104=1,\"\",MAX(0,V104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP104))","v":5.7638333333333343},{"$f":"IF($D104=1,\"\",MAX(0,W104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ104))","v":6.5844454912516852},{"$f":"IF($D104=1,\"\",MAX(0,X104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR104))","v":15.645943055555556},{"$f":"IF($D104=1,\"\",MAX(0,Y104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS104))","v":16.991889784946231},{"$f":"IF($D104=1,\"\",MAX(0,Z104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT104))","v":14.883248611111114},{"$f":"IF($D104=1,\"\",MAX(0,AA104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU104))","v":13.065081989247318},{"$f":"IF($D104=1,\"\",MAX(0,AB104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV104))","v":8.5318467741935464},{"$f":"IF($D104=1,\"\",MAX(0,AC104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW104))","v":16.741084722222226},{"$f":"IF($D104=1,\"\",MAX(0,F104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ104-CX104))","v":2.5634919354838734},{"$f":"IF($D104=1,\"\",MAX(0,G104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA104-CY104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,H104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB104-CZ104))","v":0.24612096774193581},{"$f":"IF($D104=1,\"\",MAX(0,I104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC104-DA104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,J104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD104-DB104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,K104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE104-DC104))","v":0.70744549125168543},{"$f":"IF($D104=1,\"\",MAX(0,L104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF104-DD104))","v":4.5719430555555558},{"$f":"IF($D104=1,\"\",MAX(0,M104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG104-DE104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,N104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH104-DF104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,O104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI104-DG104))","v":10.414081989247318},{"$f":"IF($D104=1,\"\",MAX(0,P104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ104-DH104))","v":8.5318467741935464},{"$f":"IF($D104=1,\"\",MAX(0,Q104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK104-DI104))","v":5.0110847222222255},{"$f":"IF($D104=1,\"\",MAX(0,R104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL104-DJ104))","v":2.5634919354838699},{"$f":"IF($D104=1,\"\",MAX(0,S104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM104-DK104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,T104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN104-DL104))","v":0.24612096774193581},{"$f":"IF($D104=1,\"\",MAX(0,U104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO104-DM104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,V104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP104-DN104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,W104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ104-DO104))","v":0.70744549125168543},{"$f":"IF($D104=1,\"\",MAX(0,X104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR104-DP104))","v":4.5719430555555558},{"$f":"IF($D104=1,\"\",MAX(0,Y104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS104-DQ104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,Z104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT104-DR104))","v":0},{"$f":"IF($D104=1,\"\",MAX(0,AA104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU104-DS104))","v":10.414081989247318},{"$f":"IF($D104=1,\"\",MAX(0,AB104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV104-DT104))","v":8.5318467741935464},{"$f":"IF($D104=1,\"\",MAX(0,AC104-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B104,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW104-DU104))","v":5.0110847222222255},353461.86999554862,1115840.2203507796,1075642.392243786,{"$f":"+HN104-'Revenue Requirement'!K102","v":0}]
[null,10342,"Salem Elec Coop",0,0,{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD107)))","v":47.902999999999999},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE107)))","v":55.143999999999998},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF107)))","v":60.420999999999999},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG107)))","v":63.887},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH107)))","v":60.703000000000003},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI107)))","v":55.197000000000003},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ107)))","v":50.466000000000001},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK107)))","v":50.026000000000003},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL107)))","v":66.686999999999998},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM107)))","v":71.394999999999996},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN107)))","v":68.894999999999996},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO107)))","v":59.375},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP107)))","v":47.9},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ107)))","v":55.14},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR107)))","v":60.405000000000001},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS107)))","v":63.878999999999998},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT107)))","v":60.704000000000001},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU107)))","v":55.201000000000001},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV107)))","v":50.460999999999999},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW107)))","v":50.034999999999997},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX107)))","v":67.147000000000006},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY107)))","v":71.887},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ107)))","v":69.364999999999995},{"$f":"+IF(AND($D107=0,$E107=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B107,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B107,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D107=1,\"\",IF($E107=1,IF(BlockShape=\"Yes\",VLOOKUP($B107,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA107)))","v":59.767000000000003},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.792324519230768},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.886454999999998},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.479799999999997},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.680805288461542},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.86665},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.643389423076925},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.642043269230768},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.063036057692308},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.1636375},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.319538461538464},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.269428240740744},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.988763020833332},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.865854166666665},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.028085000000004},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.652007499999996},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.860911057692306},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.026000000000003},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.780314903846154},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.77555528846154},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.181538461538466},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.294495000000005},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.467524038461541},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.501817307692313},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.042467500000001},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.188167682926828},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.37702492211838},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.886956395348832},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.966131097560975},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.71543581081081},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.319229357798164},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.903226973684212},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.492628048780489},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.30795625},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.911429878048782},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.352157051282049},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.527139880952383},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.829846153846155},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.484728971962618},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.02038662790698},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.105402439024388},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.910774305555556},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.425492354740065},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.003934210526314},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.579670731707317},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.405012499999998},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.017015243902438},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.980923780487807},{"$f":"+IF($D107=1,\"\",IF($E107=0,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E107=1,VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B107,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B107,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.20008125},{"$f":"IF($D107=1,\"\",(AD107*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB107*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.11737365591398},{"$f":"IF($D107=1,\"\",(AE107*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC107*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.20749930651872},{"$f":"IF($D107=1,\"\",(AF107*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD107*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.119668010752683},{"$f":"IF($D107=1,\"\",(AG107*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE107*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.516271505376345},{"$f":"IF($D107=1,\"\",(AH107*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF107*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.124179597701151},{"$f":"IF($D107=1,\"\",(AI107*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG107*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.539755047106325},{"$f":"IF($D107=1,\"\",(AJ107*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH107*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.530098611111114},{"$f":"IF($D107=1,\"\",(AK107*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI107*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.843823924731183},{"$f":"IF($D107=1,\"\",(AL107*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ107*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.783334722222222},{"$f":"IF($D107=1,\"\",(AM107*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK107*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.84929704301075},{"$f":"IF($D107=1,\"\",(AN107*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL107*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.85250806451613},{"$f":"IF($D107=1,\"\",(AO107*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM107*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.106672222222223},{"$f":"IF($D107=1,\"\",(AP107*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN107*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.237850806451611},{"$f":"IF($D107=1,\"\",(AQ107*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO107*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.334024965325938},{"$f":"IF($D107=1,\"\",(AR107*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP107*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.273946236559141},{"$f":"IF($D107=1,\"\",(AS107*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ107*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.678374999999996},{"$f":"IF($D107=1,\"\",(AT107*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR107*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.262331845238094},{"$f":"IF($D107=1,\"\",(AU107*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS107*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.66318573351279},{"$f":"IF($D107=1,\"\",(AV107*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT107*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.649759722222221},{"$f":"IF($D107=1,\"\",(AW107*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU107*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.948456989247315},{"$f":"IF($D107=1,\"\",(AX107*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV107*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.899169444444446},{"$f":"IF($D107=1,\"\",(AY107*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW107*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.978590053763448},{"$f":"IF($D107=1,\"\",(AZ107*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX107*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.981853494623664},{"$f":"IF($D107=1,\"\",(BA107*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY107*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.223629166666669},6.1079999999999997,10.691000000000001,8.9700000000000006,8.2460000000000004,9.4870000000000001,7.0670000000000002,8,7.3780000000000001,9.5749999999999993,14.686999999999999,11.468,7.23,6.1079999999999997,10.691000000000001,8.9700000000000006,8.2460000000000004,9.4870000000000001,7.0670000000000002,8,7.3780000000000001,9.5749999999999993,14.686999999999999,11.468,7.23,{"$f":"IF($D107=1,\"\",MAX(F107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD107,0))","v":8.1106754807692312},{"$f":"IF($D107=1,\"\",MAX(G107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE107,0))","v":11.257545},{"$f":"IF($D107=1,\"\",MAX(H107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF107,0))","v":8.941200000000002},{"$f":"IF($D107=1,\"\",MAX(I107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG107,0))","v":12.206194711538458},{"$f":"IF($D107=1,\"\",MAX(J107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH107,0))","v":12.836350000000003},{"$f":"IF($D107=1,\"\",MAX(K107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI107,0))","v":13.553610576923077},{"$f":"IF($D107=1,\"\",MAX(L107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ107,0))","v":10.823956730769233},{"$f":"IF($D107=1,\"\",MAX(M107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK107,0))","v":13.962963942307695},{"$f":"IF($D107=1,\"\",MAX(N107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL107,0))","v":28.523362499999998},{"$f":"IF($D107=1,\"\",MAX(O107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM107,0))","v":28.075461538461532},{"$f":"IF($D107=1,\"\",MAX(P107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN107,0))","v":25.625571759259252},{"$f":"IF($D107=1,\"\",MAX(Q107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO107,0))","v":20.386236979166668},{"$f":"IF($D107=1,\"\",MAX(R107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP107,0))","v":8.0341458333333335},{"$f":"IF($D107=1,\"\",MAX(S107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ107,0))","v":11.111914999999996},{"$f":"IF($D107=1,\"\",MAX(T107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR107,0))","v":8.7529925000000048},{"$f":"IF($D107=1,\"\",MAX(U107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS107,0))","v":12.018088942307692},{"$f":"IF($D107=1,\"\",MAX(V107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT107,0))","v":12.677999999999997},{"$f":"IF($D107=1,\"\",MAX(W107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU107,0))","v":13.420685096153846},{"$f":"IF($D107=1,\"\",MAX(X107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV107,0))","v":10.685444711538459},{"$f":"IF($D107=1,\"\",MAX(Y107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW107,0))","v":13.853461538461531},{"$f":"IF($D107=1,\"\",MAX(Z107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX107,0))","v":28.852505000000001},{"$f":"IF($D107=1,\"\",MAX(AA107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY107,0))","v":28.41947596153846},{"$f":"IF($D107=1,\"\",MAX(AB107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ107,0))","v":25.863182692307682},{"$f":"IF($D107=1,\"\",MAX(AC107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA107,0))","v":20.724532500000002},{"$f":"IF($D107=1,\"\",MAX(0,F107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD107-CX107))","v":2.0026754807692315},{"$f":"IF($D107=1,\"\",MAX(0,G107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE107-CY107))","v":0.56654499999999963},{"$f":"IF($D107=1,\"\",MAX(0,H107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF107-CZ107))","v":0},{"$f":"IF($D107=1,\"\",MAX(0,I107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG107-DA107))","v":3.9601947115384579},{"$f":"IF($D107=1,\"\",MAX(0,J107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH107-DB107))","v":3.3493500000000029},{"$f":"IF($D107=1,\"\",MAX(0,K107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI107-DC107))","v":6.4866105769230771},{"$f":"IF($D107=1,\"\",MAX(0,L107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ107-DD107))","v":2.8239567307692326},{"$f":"IF($D107=1,\"\",MAX(0,M107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK107-DE107))","v":6.5849639423076951},{"$f":"IF($D107=1,\"\",MAX(0,N107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL107-DF107))","v":18.948362499999998},{"$f":"IF($D107=1,\"\",MAX(0,O107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM107-DG107))","v":13.388461538461533},{"$f":"IF($D107=1,\"\",MAX(0,P107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN107-DH107))","v":14.157571759259252},{"$f":"IF($D107=1,\"\",MAX(0,Q107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO107-DI107))","v":13.156236979166668},{"$f":"IF($D107=1,\"\",MAX(0,R107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP107-DJ107))","v":1.9261458333333339},{"$f":"IF($D107=1,\"\",MAX(0,S107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ107-DK107))","v":0.42091499999999549},{"$f":"IF($D107=1,\"\",MAX(0,T107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR107-DL107))","v":0},{"$f":"IF($D107=1,\"\",MAX(0,U107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS107-DM107))","v":3.7720889423076915},{"$f":"IF($D107=1,\"\",MAX(0,V107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT107-DN107))","v":3.1909999999999972},{"$f":"IF($D107=1,\"\",MAX(0,W107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU107-DO107))","v":6.3536850961538462},{"$f":"IF($D107=1,\"\",MAX(0,X107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV107-DP107))","v":2.6854447115384588},{"$f":"IF($D107=1,\"\",MAX(0,Y107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW107-DQ107))","v":6.4754615384615306},{"$f":"IF($D107=1,\"\",MAX(0,Z107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX107-DR107))","v":19.277505000000001},{"$f":"IF($D107=1,\"\",MAX(0,AA107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY107-DS107))","v":13.73247596153846},{"$f":"IF($D107=1,\"\",MAX(0,AB107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ107-DT107))","v":14.395182692307682},{"$f":"IF($D107=1,\"\",MAX(0,AC107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA107-DU107))","v":13.494532500000002},{"$f":"IF($D107=1,\"\",MAX(0,F107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ107))","v":12.785626344086019},{"$f":"IF($D107=1,\"\",MAX(0,G107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA107))","v":15.936500693481278},{"$f":"IF($D107=1,\"\",MAX(0,H107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB107))","v":14.301331989247316},{"$f":"IF($D107=1,\"\",MAX(0,I107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC107))","v":17.370728494623656},{"$f":"IF($D107=1,\"\",MAX(0,J107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD107))","v":17.578820402298852},{"$f":"IF($D107=1,\"\",MAX(0,K107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE107))","v":17.657244952893677},{"$f":"IF($D107=1,\"\",MAX(0,L107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF107))","v":14.935901388888887},{"$f":"IF($D107=1,\"\",MAX(0,M107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG107))","v":18.182176075268821},{"$f":"IF($D107=1,\"\",MAX(0,N107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH107))","v":32.903665277777776},{"$f":"IF($D107=1,\"\",MAX(0,O107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI107))","v":33.545702956989246},{"$f":"IF($D107=1,\"\",MAX(0,P107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ107))","v":31.042491935483866},{"$f":"IF($D107=1,\"\",MAX(0,Q107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK107))","v":25.268327777777777},{"$f":"IF($D107=1,\"\",MAX(0,R107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL107))","v":12.662149193548387},{"$f":"IF($D107=1,\"\",MAX(0,S107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM107))","v":15.805975034674063},{"$f":"IF($D107=1,\"\",MAX(0,T107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN107))","v":14.13105376344086},{"$f":"IF($D107=1,\"\",MAX(0,U107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO107))","v":17.200625000000002},{"$f":"IF($D107=1,\"\",MAX(0,V107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP107))","v":17.441668154761906},{"$f":"IF($D107=1,\"\",MAX(0,W107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ107))","v":17.53781426648721},{"$f":"IF($D107=1,\"\",MAX(0,X107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR107))","v":14.811240277777777},{"$f":"IF($D107=1,\"\",MAX(0,Y107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS107))","v":18.086543010752681},{"$f":"IF($D107=1,\"\",MAX(0,Z107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT107))","v":33.247830555555559},{"$f":"IF($D107=1,\"\",MAX(0,AA107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU107))","v":33.908409946236553},{"$f":"IF($D107=1,\"\",MAX(0,AB107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV107))","v":31.383146505376331},{"$f":"IF($D107=1,\"\",MAX(0,AC107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW107))","v":25.543370833333334},{"$f":"IF($D107=1,\"\",MAX(0,F107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ107-CX107))","v":6.6776263440860193},{"$f":"IF($D107=1,\"\",MAX(0,G107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA107-CY107))","v":5.2455006934812776},{"$f":"IF($D107=1,\"\",MAX(0,H107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB107-CZ107))","v":5.3313319892473157},{"$f":"IF($D107=1,\"\",MAX(0,I107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC107-DA107))","v":9.1247284946236551},{"$f":"IF($D107=1,\"\",MAX(0,J107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD107-DB107))","v":8.0918204022988522},{"$f":"IF($D107=1,\"\",MAX(0,K107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE107-DC107))","v":10.590244952893677},{"$f":"IF($D107=1,\"\",MAX(0,L107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF107-DD107))","v":6.9359013888888867},{"$f":"IF($D107=1,\"\",MAX(0,M107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG107-DE107))","v":10.804176075268821},{"$f":"IF($D107=1,\"\",MAX(0,N107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH107-DF107))","v":23.328665277777777},{"$f":"IF($D107=1,\"\",MAX(0,O107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI107-DG107))","v":18.858702956989248},{"$f":"IF($D107=1,\"\",MAX(0,P107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ107-DH107))","v":19.574491935483866},{"$f":"IF($D107=1,\"\",MAX(0,Q107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK107-DI107))","v":18.038327777777777},{"$f":"IF($D107=1,\"\",MAX(0,R107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL107-DJ107))","v":6.5541491935483878},{"$f":"IF($D107=1,\"\",MAX(0,S107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM107-DK107))","v":5.1149750346740621},{"$f":"IF($D107=1,\"\",MAX(0,T107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN107-DL107))","v":5.1610537634408598},{"$f":"IF($D107=1,\"\",MAX(0,U107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO107-DM107))","v":8.9546250000000018},{"$f":"IF($D107=1,\"\",MAX(0,V107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP107-DN107))","v":7.9546681547619063},{"$f":"IF($D107=1,\"\",MAX(0,W107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ107-DO107))","v":10.47081426648721},{"$f":"IF($D107=1,\"\",MAX(0,X107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR107-DP107))","v":6.8112402777777774},{"$f":"IF($D107=1,\"\",MAX(0,Y107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS107-DQ107))","v":10.708543010752681},{"$f":"IF($D107=1,\"\",MAX(0,Z107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT107-DR107))","v":23.67283055555556},{"$f":"IF($D107=1,\"\",MAX(0,AA107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU107-DS107))","v":19.221409946236555},{"$f":"IF($D107=1,\"\",MAX(0,AB107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV107-DT107))","v":19.915146505376331},{"$f":"IF($D107=1,\"\",MAX(0,AC107-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B107,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW107-DU107))","v":18.313370833333334},818984.46016948426,2456280.9237886262,1890811.6589569843,{"$f":"+HN107-'Revenue Requirement'!K105","v":0}]
[null,10354,"Snohomish County PUD #1",0,1,{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD111)))","v":787.50858716129051},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE111)))","v":911.73146669625464},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF111)))","v":1027.602668612903},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG111)))","v":1008.3951420967743},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH111)))","v":903.41607475862043},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI111)))","v":855.88531345356603},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ111)))","v":774.0633186},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK111)))","v":710.67848109677414},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL111)))","v":704.59609770000009},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM111)))","v":681.86719132258099},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN111)))","v":681.86719132258099},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO111)))","v":714.51998639999999},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP111)))","v":785.35170941935451},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ111)))","v":909.23435956726757},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR111)))","v":1024.7882061935488},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS111)))","v":1005.6332864516124},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT111)))","v":930.18506406896552},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU111)))","v":853.54116125975793},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV111)))","v":771.94326560000002},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW111)))","v":708.73203045161313},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX111)))","v":702.66630586666702},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY111)))","v":679.99965083870995},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ111)))","v":679.99965083870995},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA111)))","v":712.56301440000004},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":715.916897419355},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":828.84678790568603},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":934.18424419354812},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":916.72285645161298},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":821.28734068965491},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":778.07755768506001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":703.69392600000003},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":646.07134645161284},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":640.54190700000004},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":649.563624},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":713.760019677419},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":826.34968077669896},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":931.36978177419394},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":913.96100080645112},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":848.05633},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":775.73340549125192},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":701.57387300000005},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":644.12489580645183},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":638.61211516666697},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":647.60665200000005},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":715.916897419355},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":828.84678790568705},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":934.18424419354801},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":916.72285645161298},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":821.28734068965503},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":778.07755768506001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":703.69392600000003},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":646.07134645161295},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":640.54190700000004},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":649.563624},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":713.760019677419},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":826.34968077669896},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":931.36978177419405},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":913.96100080645203},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":848.05633},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":775.73340549125203},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":701.57387300000005},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":644.12489580645195},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":638.61211516666697},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B111,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B111,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":647.60665200000005},{"$f":"IF($D111=1,\"\",(AD111*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB111*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":715.916897419355},{"$f":"IF($D111=1,\"\",(AE111*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC111*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":828.84678790568637},{"$f":"IF($D111=1,\"\",(AF111*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD111*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":934.18424419354801},{"$f":"IF($D111=1,\"\",(AG111*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE111*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":916.72285645161298},{"$f":"IF($D111=1,\"\",(AH111*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF111*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":821.28734068965491},{"$f":"IF($D111=1,\"\",(AI111*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG111*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":778.07755768506001},{"$f":"IF($D111=1,\"\",(AJ111*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH111*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":703.69392600000003},{"$f":"IF($D111=1,\"\",(AK111*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI111*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":646.07134645161284},{"$f":"IF($D111=1,\"\",(AL111*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ111*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":640.54190700000004},{"$f":"IF($D111=1,\"\",(AM111*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK111*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"IF($D111=1,\"\",(AN111*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL111*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":619.87926483871001},{"$f":"IF($D111=1,\"\",(AO111*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM111*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":649.56362400000012},{"$f":"IF($D111=1,\"\",(AP111*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN111*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":713.76001967741888},{"$f":"IF($D111=1,\"\",(AQ111*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO111*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":826.34968077669896},{"$f":"IF($D111=1,\"\",(AR111*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP111*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":931.36978177419394},{"$f":"IF($D111=1,\"\",(AS111*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ111*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":913.96100080645147},{"$f":"IF($D111=1,\"\",(AT111*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR111*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":848.05633000000012},{"$f":"IF($D111=1,\"\",(AU111*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS111*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":775.73340549125192},{"$f":"IF($D111=1,\"\",(AV111*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT111*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":701.57387300000005},{"$f":"IF($D111=1,\"\",(AW111*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU111*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":644.12489580645183},{"$f":"IF($D111=1,\"\",(AX111*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV111*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":638.61211516666697},{"$f":"IF($D111=1,\"\",(AY111*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW111*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"IF($D111=1,\"\",(AZ111*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX111*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":618.01172435483898},{"$f":"IF($D111=1,\"\",(BA111*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY111*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":647.60665200000005},85.619,120.2385,72.145499999999998,84.21,77.906499999999994,75.049499999999995,61.51,33.741500000000002,8.2910000000000004,25.317499999999999,9.8149999999999995,30.297499999999999,85.619,120.2385,72.145499999999998,84.21,77.906499999999994,75.049499999999995,61.51,33.741500000000002,8.2910000000000004,25.317499999999999,9.8149999999999995,30.297499999999999,{"$f":"IF($D111=1,\"\",MAX(F111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD111,0))","v":71.591689741935511},{"$f":"IF($D111=1,\"\",MAX(G111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE111,0))","v":82.884678790568614},{"$f":"IF($D111=1,\"\",MAX(H111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF111,0))","v":93.418424419354892},{"$f":"IF($D111=1,\"\",MAX(I111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG111,0))","v":91.67228564516131},{"$f":"IF($D111=1,\"\",MAX(J111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH111,0))","v":82.128734068965514},{"$f":"IF($D111=1,\"\",MAX(K111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI111,0))","v":77.807755768506013},{"$f":"IF($D111=1,\"\",MAX(L111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ111,0))","v":70.369392599999969},{"$f":"IF($D111=1,\"\",MAX(M111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK111,0))","v":64.607134645161295},{"$f":"IF($D111=1,\"\",MAX(N111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL111,0))","v":64.054190700000049},{"$f":"IF($D111=1,\"\",MAX(O111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM111,0))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(P111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN111,0))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(Q111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO111,0))","v":64.956362399999989},{"$f":"IF($D111=1,\"\",MAX(R111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP111,0))","v":71.591689741935511},{"$f":"IF($D111=1,\"\",MAX(S111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ111,0))","v":82.884678790568614},{"$f":"IF($D111=1,\"\",MAX(T111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR111,0))","v":93.418424419354892},{"$f":"IF($D111=1,\"\",MAX(U111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS111,0))","v":91.67228564516131},{"$f":"IF($D111=1,\"\",MAX(V111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT111,0))","v":82.128734068965514},{"$f":"IF($D111=1,\"\",MAX(W111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU111,0))","v":77.807755768506013},{"$f":"IF($D111=1,\"\",MAX(X111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV111,0))","v":70.369392599999969},{"$f":"IF($D111=1,\"\",MAX(Y111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW111,0))","v":64.607134645161295},{"$f":"IF($D111=1,\"\",MAX(Z111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX111,0))","v":64.054190700000049},{"$f":"IF($D111=1,\"\",MAX(AA111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY111,0))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(AB111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ111,0))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(AC111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA111,0))","v":64.956362399999989},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD111-CX111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE111-CY111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF111-CZ111))","v":21.272924419354894},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG111-DA111))","v":7.462285645161316},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH111-DB111))","v":4.2222340689655198},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI111-DC111))","v":2.7582557685060181},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ111-DD111))","v":8.8593925999999712},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK111-DE111))","v":30.865634645161293},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL111-DF111))","v":55.763190700000052},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM111-DG111))","v":36.670426483870983},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN111-DH111))","v":52.172926483870981},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO111-DI111))","v":34.65886239999999},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP111-DJ111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ111-DK111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR111-DL111))","v":21.272924419354894},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS111-DM111))","v":7.462285645161316},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT111-DN111))","v":4.2222340689655198},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU111-DO111))","v":2.7582557685060181},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV111-DP111))","v":8.8593925999999712},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW111-DQ111))","v":30.865634645161293},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX111-DR111))","v":55.763190700000052},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY111-DS111))","v":36.670426483870983},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ111-DT111))","v":52.172926483870981},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA111-DU111))","v":34.65886239999999},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ111))","v":71.591689741935511},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA111))","v":82.884678790568273},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB111))","v":93.418424419355006},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC111))","v":91.67228564516131},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD111))","v":82.128734068965514},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE111))","v":77.807755768506013},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF111))","v":70.369392599999969},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG111))","v":64.607134645161295},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH111))","v":64.054190700000049},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI111))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ111))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK111))","v":64.956362399999875},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL111))","v":71.591689741935625},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM111))","v":82.884678790568614},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN111))","v":93.418424419354892},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO111))","v":91.672285645160969},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP111))","v":82.1287340689654},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ111))","v":77.807755768506013},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR111))","v":70.369392599999969},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS111))","v":64.607134645161295},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT111))","v":64.054190700000049},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU111))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV111))","v":61.987926483870979},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW111))","v":64.956362399999989},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ111-CX111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA111-CY111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB111-CZ111))","v":21.272924419355007},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC111-DA111))","v":7.462285645161316},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD111-DB111))","v":4.2222340689655198},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE111-DC111))","v":2.7582557685060181},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF111-DD111))","v":8.8593925999999712},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG111-DE111))","v":30.865634645161293},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH111-DF111))","v":55.763190700000052},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI111-DG111))","v":36.670426483870983},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ111-DH111))","v":52.172926483870981},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK111-DI111))","v":34.658862399999876},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL111-DJ111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM111-DK111))","v":0},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN111-DL111))","v":21.272924419354894},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO111-DM111))","v":7.4622856451609749},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP111-DN111))","v":4.2222340689654061},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ111-DO111))","v":2.7582557685060181},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR111-DP111))","v":8.8593925999999712},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS111-DQ111))","v":30.865634645161293},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT111-DR111))","v":55.763190700000052},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU111-DS111))","v":36.670426483870983},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV111-DT111))","v":52.172926483870981},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B111,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW111-DU111))","v":34.65886239999999},2506076.632765423,8558574.2048067674,8558574.2048067693,{"$f":"+HN111-'Revenue Requirement'!K109","v":2506076.632765423}]
[null,10370,"Tacoma Public Utilities",0,1,{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD115)))","v":325.72033517419328},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE115)))","v":434.9669940549241},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF115)))","v":522.1105372645161},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG115)))","v":493.37050769032294},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH115)))","v":450.5908084965518},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI115)))","v":484.44162905410462},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ115)))","v":420.72209959999998},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK115)))","v":364.04037460645145},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL115)))","v":336.57767968000002},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM115)))","v":349.67035981935533},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN115)))","v":330.5103401032257},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO115)))","v":356.37636672000002},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP115)))","v":323.6278589161293},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ115)))","v":432.17270088432707},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR115)))","v":518.7564209096771},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS115)))","v":490.20102159354792},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT115)))","v":462.22233648669987},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU115)))","v":481.32950341211267},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV115)))","v":418.01931776666703},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW115)))","v":361.70172467096745},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX115)))","v":334.41545421333296},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY115)))","v":347.42402501290331},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ115)))","v":328.38709213548367},{"$f":"+IF(AND($D115=0,$E115=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B115,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B115,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D115=1,\"\",IF($E115=1,IF(BlockShape=\"Yes\",VLOOKUP($B115,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA115)))","v":354.08695152000001},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":296.10939561290297},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":395.42454004993101},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":474.64594296774192},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":448.51864335483901},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":409.628007724138},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":440.40148095827692},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":382.47463599999998},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":330.94579509677402},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":305.97970880000003},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.88214529032302},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":300.46394554838702},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":323.9785152},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":294.01691935483899},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":392.63024687933398},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":471.29182661290292},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":445.349157258064},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":421.25953571428607},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":437.28935531628497},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":379.77185416666703},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.60714516129002},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":303.81748333333297},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":315.63581048387101},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":298.34069758064499},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":321.6891},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":296.10939561290297},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":395.42454004993101},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":474.64594296774197},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":448.51864335483901},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":409.628007724138},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":440.40148095827698},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":382.47463599999998},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":330.94579509677402},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":305.97970880000003},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.88214529032302},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":300.46394554838702},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":323.9785152},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":294.01691935483899},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":392.63024687933398},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":471.29182661290298},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":445.34915725806502},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":421.25953571428602},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":437.28935531628497},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":379.77185416666703},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.60714516129002},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":303.81748333333297},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":315.63581048387101},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":298.34069758064499},{"$f":"+IF($D115=1,\"\",IF($E115=0,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E115=1,VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B115,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B115,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":321.6891},{"$f":"IF($D115=1,\"\",(AD115*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB115*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":296.10939561290297},{"$f":"IF($D115=1,\"\",(AE115*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC115*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":395.42454004993107},{"$f":"IF($D115=1,\"\",(AF115*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD115*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":474.64594296774197},{"$f":"IF($D115=1,\"\",(AG115*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE115*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":448.51864335483901},{"$f":"IF($D115=1,\"\",(AH115*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF115*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":409.628007724138},{"$f":"IF($D115=1,\"\",(AI115*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG115*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":440.40148095827703},{"$f":"IF($D115=1,\"\",(AJ115*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH115*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":382.47463599999998},{"$f":"IF($D115=1,\"\",(AK115*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI115*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":330.94579509677402},{"$f":"IF($D115=1,\"\",(AL115*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ115*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":305.97970880000003},{"$f":"IF($D115=1,\"\",(AM115*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK115*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":317.88214529032302},{"$f":"IF($D115=1,\"\",(AN115*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL115*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":300.46394554838702},{"$f":"IF($D115=1,\"\",(AO115*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM115*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":323.9785152},{"$f":"IF($D115=1,\"\",(AP115*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN115*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":294.01691935483899},{"$f":"IF($D115=1,\"\",(AQ115*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO115*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":392.63024687933404},{"$f":"IF($D115=1,\"\",(AR115*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP115*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":471.29182661290298},{"$f":"IF($D115=1,\"\",(AS115*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ115*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":445.34915725806439},{"$f":"IF($D115=1,\"\",(AT115*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR115*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":421.25953571428607},{"$f":"IF($D115=1,\"\",(AU115*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS115*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":437.28935531628497},{"$f":"IF($D115=1,\"\",(AV115*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT115*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":379.77185416666703},{"$f":"IF($D115=1,\"\",(AW115*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU115*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.60714516129002},{"$f":"IF($D115=1,\"\",(AX115*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV115*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":303.81748333333297},{"$f":"IF($D115=1,\"\",(AY115*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW115*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":315.63581048387101},{"$f":"IF($D115=1,\"\",(AZ115*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX115*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":298.34069758064499},{"$f":"IF($D115=1,\"\",(BA115*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY115*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":321.6891},67.671999999999997,79.457999999999998,49.852499999999999,55.177999999999997,56.851500000000001,56.121000000000002,49.262,28.8035,11.846,27.816500000000001,14.961499999999999,17.407,67.671999999999997,79.457999999999998,49.852499999999999,55.177999999999997,56.851500000000001,56.121000000000002,49.262,28.8035,11.846,27.816500000000001,14.961499999999999,17.407,{"$f":"IF($D115=1,\"\",MAX(F115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD115,0))","v":29.610939561290309},{"$f":"IF($D115=1,\"\",MAX(G115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE115,0))","v":39.54245400499309},{"$f":"IF($D115=1,\"\",MAX(H115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF115,0))","v":47.46459429677418},{"$f":"IF($D115=1,\"\",MAX(I115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG115,0))","v":44.851864335483924},{"$f":"IF($D115=1,\"\",MAX(J115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH115,0))","v":40.9628007724138},{"$f":"IF($D115=1,\"\",MAX(K115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI115,0))","v":44.040148095827703},{"$f":"IF($D115=1,\"\",MAX(L115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ115,0))","v":38.247463600000003},{"$f":"IF($D115=1,\"\",MAX(M115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK115,0))","v":33.09457950967743},{"$f":"IF($D115=1,\"\",MAX(N115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL115,0))","v":30.597970879999991},{"$f":"IF($D115=1,\"\",MAX(O115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM115,0))","v":31.788214529032302},{"$f":"IF($D115=1,\"\",MAX(P115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN115,0))","v":30.046394554838685},{"$f":"IF($D115=1,\"\",MAX(Q115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO115,0))","v":32.397851520000017},{"$f":"IF($D115=1,\"\",MAX(R115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP115,0))","v":29.610939561290309},{"$f":"IF($D115=1,\"\",MAX(S115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ115,0))","v":39.54245400499309},{"$f":"IF($D115=1,\"\",MAX(T115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR115,0))","v":47.46459429677418},{"$f":"IF($D115=1,\"\",MAX(U115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS115,0))","v":44.851864335483924},{"$f":"IF($D115=1,\"\",MAX(V115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT115,0))","v":40.9628007724138},{"$f":"IF($D115=1,\"\",MAX(W115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU115,0))","v":44.040148095827703},{"$f":"IF($D115=1,\"\",MAX(X115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV115,0))","v":38.247463600000003},{"$f":"IF($D115=1,\"\",MAX(Y115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW115,0))","v":33.09457950967743},{"$f":"IF($D115=1,\"\",MAX(Z115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX115,0))","v":30.597970879999991},{"$f":"IF($D115=1,\"\",MAX(AA115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY115,0))","v":31.788214529032302},{"$f":"IF($D115=1,\"\",MAX(AB115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ115,0))","v":30.046394554838685},{"$f":"IF($D115=1,\"\",MAX(AC115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA115,0))","v":32.397851520000017},{"$f":"IF($D115=1,\"\",MAX(0,F115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD115-CX115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,G115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE115-CY115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,H115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF115-CZ115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,I115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG115-DA115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,J115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH115-DB115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,K115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI115-DC115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,L115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ115-DD115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,M115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK115-DE115))","v":4.2910795096774308},{"$f":"IF($D115=1,\"\",MAX(0,N115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL115-DF115))","v":18.751970879999991},{"$f":"IF($D115=1,\"\",MAX(0,O115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM115-DG115))","v":3.971714529032301},{"$f":"IF($D115=1,\"\",MAX(0,P115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN115-DH115))","v":15.084894554838685},{"$f":"IF($D115=1,\"\",MAX(0,Q115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO115-DI115))","v":14.990851520000017},{"$f":"IF($D115=1,\"\",MAX(0,R115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP115-DJ115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,S115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ115-DK115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,T115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR115-DL115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,U115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS115-DM115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,V115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT115-DN115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,W115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU115-DO115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,X115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV115-DP115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,Y115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW115-DQ115))","v":4.2910795096774308},{"$f":"IF($D115=1,\"\",MAX(0,Z115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX115-DR115))","v":18.751970879999991},{"$f":"IF($D115=1,\"\",MAX(0,AA115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY115-DS115))","v":3.971714529032301},{"$f":"IF($D115=1,\"\",MAX(0,AB115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ115-DT115))","v":15.084894554838685},{"$f":"IF($D115=1,\"\",MAX(0,AC115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA115-DU115))","v":14.990851520000017},{"$f":"IF($D115=1,\"\",MAX(0,F115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ115))","v":29.610939561290309},{"$f":"IF($D115=1,\"\",MAX(0,G115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA115))","v":39.542454004993033},{"$f":"IF($D115=1,\"\",MAX(0,H115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB115))","v":47.464594296774123},{"$f":"IF($D115=1,\"\",MAX(0,I115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC115))","v":44.851864335483924},{"$f":"IF($D115=1,\"\",MAX(0,J115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD115))","v":40.9628007724138},{"$f":"IF($D115=1,\"\",MAX(0,K115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE115))","v":44.04014809582759},{"$f":"IF($D115=1,\"\",MAX(0,L115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF115))","v":38.247463600000003},{"$f":"IF($D115=1,\"\",MAX(0,M115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG115))","v":33.09457950967743},{"$f":"IF($D115=1,\"\",MAX(0,N115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH115))","v":30.597970879999991},{"$f":"IF($D115=1,\"\",MAX(0,O115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI115))","v":31.788214529032302},{"$f":"IF($D115=1,\"\",MAX(0,P115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ115))","v":30.046394554838685},{"$f":"IF($D115=1,\"\",MAX(0,Q115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK115))","v":32.397851520000017},{"$f":"IF($D115=1,\"\",MAX(0,R115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL115))","v":29.610939561290309},{"$f":"IF($D115=1,\"\",MAX(0,S115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM115))","v":39.542454004993033},{"$f":"IF($D115=1,\"\",MAX(0,T115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN115))","v":47.464594296774123},{"$f":"IF($D115=1,\"\",MAX(0,U115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO115))","v":44.851864335483526},{"$f":"IF($D115=1,\"\",MAX(0,V115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP115))","v":40.9628007724138},{"$f":"IF($D115=1,\"\",MAX(0,W115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ115))","v":44.040148095827703},{"$f":"IF($D115=1,\"\",MAX(0,X115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR115))","v":38.247463600000003},{"$f":"IF($D115=1,\"\",MAX(0,Y115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS115))","v":33.09457950967743},{"$f":"IF($D115=1,\"\",MAX(0,Z115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT115))","v":30.597970879999991},{"$f":"IF($D115=1,\"\",MAX(0,AA115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU115))","v":31.788214529032302},{"$f":"IF($D115=1,\"\",MAX(0,AB115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV115))","v":30.046394554838685},{"$f":"IF($D115=1,\"\",MAX(0,AC115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW115))","v":32.397851520000017},{"$f":"IF($D115=1,\"\",MAX(0,F115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ115-CX115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,G115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA115-CY115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,H115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB115-CZ115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,I115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC115-DA115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,J115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD115-DB115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,K115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE115-DC115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,L115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF115-DD115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,M115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG115-DE115))","v":4.2910795096774308},{"$f":"IF($D115=1,\"\",MAX(0,N115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH115-DF115))","v":18.751970879999991},{"$f":"IF($D115=1,\"\",MAX(0,O115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI115-DG115))","v":3.971714529032301},{"$f":"IF($D115=1,\"\",MAX(0,P115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ115-DH115))","v":15.084894554838685},{"$f":"IF($D115=1,\"\",MAX(0,Q115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK115-DI115))","v":14.990851520000017},{"$f":"IF($D115=1,\"\",MAX(0,R115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL115-DJ115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,S115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM115-DK115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,T115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN115-DL115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,U115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO115-DM115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,V115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP115-DN115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,W115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ115-DO115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,X115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR115-DP115))","v":0},{"$f":"IF($D115=1,\"\",MAX(0,Y115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS115-DQ115))","v":4.2910795096774308},{"$f":"IF($D115=1,\"\",MAX(0,Z115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT115-DR115))","v":18.751970879999991},{"$f":"IF($D115=1,\"\",MAX(0,AA115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU115-DS115))","v":3.971714529032301},{"$f":"IF($D115=1,\"\",MAX(0,AB115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV115-DT115))","v":15.084894554838685},{"$f":"IF($D115=1,\"\",MAX(0,AC115-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B115,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW115-DU115))","v":14.990851520000017},563238.34085052938,4240991.5733559374,4240991.5733559411,{"$f":"+HN115-'Revenue Requirement'!K113","v":563238.34085052938}]
[null,10378,"Coulee Dam, City of",0,0,{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD118)))","v":2.85},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE118)))","v":3.911},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF118)))","v":4.8550000000000004},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG118)))","v":5.14},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH118)))","v":4.6840000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI118)))","v":3.9740000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ118)))","v":3.3980000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK118)))","v":2.161},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL118)))","v":2.3170000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM118)))","v":2.5529999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN118)))","v":2.5099999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO118)))","v":2.274},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP118)))","v":2.863},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ118)))","v":3.9289999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR118)))","v":4.8780000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS118)))","v":5.165},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT118)))","v":4.7060000000000004},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU118)))","v":3.9929999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV118)))","v":3.4140000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW118)))","v":2.1709999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX118)))","v":2.327},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY118)))","v":2.5649999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ118)))","v":2.5209999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B118,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA118)))","v":2.2850000000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7994999999999999},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4571299999999998},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5644200000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2917067307692305},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9363700000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4222403846153848},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8780673076923076},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4167067307692309},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5906875},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7414326923076924},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6577430555555555},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5349583333333332},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.742912037037037},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4672575000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5745100000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3014206730769233},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9769713541666665},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4322091346153845},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8882379807692307},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4269423076923076},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6017975000000002},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7517884615384616},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.732230769230769},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.48421},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3719786585365854},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1988068535825547},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0018750000000001},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0154603658536585},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7307702702702703},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0903180428134558},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6568914473684211},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1397591463414634},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1251187499999999},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3596189024390244},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2833044871794872},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1118363095238095},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4507115384615386},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2078660436137074},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0103720930232556},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0243567073170734},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7316145833333336},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0989204892966362},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6658651315789474},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1479939024390242},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1329781249999999},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3677012195121951},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.228314024390244},{"$f":"+IF($D118=1,\"\",IF($E118=0,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E118=1,VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1758656249999999},{"$f":"IF($D118=1,\"\",(AD118*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB118*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6110228494623657},{"$f":"IF($D118=1,\"\",(AE118*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC118*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3421206657420246},{"$f":"IF($D118=1,\"\",(AF118*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD118*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3043185483870969},{"$f":"IF($D118=1,\"\",(AG118*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE118*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1699206989247308},{"$f":"IF($D118=1,\"\",(AH118*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF118*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489310344827588},{"$f":"IF($D118=1,\"\",(AI118*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG118*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2761588156123826},{"$f":"IF($D118=1,\"\",(AJ118*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH118*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7846819444444444},{"$f":"IF($D118=1,\"\",(AK118*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI118*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2946115591397851},{"$f":"IF($D118=1,\"\",(AL118*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ118*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3837680555555556},{"$f":"IF($D118=1,\"\",(AM118*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK118*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5731061827956991},{"$f":"IF($D118=1,\"\",(AN118*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL118*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.500720430107527},{"$f":"IF($D118=1,\"\",(AO118*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM118*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3375013888888889},{"$f":"IF($D118=1,\"\",(AP118*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN118*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6203763440860215},{"$f":"IF($D118=1,\"\",(AQ118*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO118*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3517725381414705},{"$f":"IF($D118=1,\"\",(AR118*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP118*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3136720430107531},{"$f":"IF($D118=1,\"\",(AS118*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ118*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.179274193548387},{"$f":"IF($D118=1,\"\",(AT118*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR118*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8718184523809525},{"$f":"IF($D118=1,\"\",(AU118*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS118*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2855262449528939},{"$f":"IF($D118=1,\"\",(AV118*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT118*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7943472222222221},{"$f":"IF($D118=1,\"\",(AW118*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU118*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3039650537634406},{"$f":"IF($D118=1,\"\",(AX118*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV118*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3934333333333333},{"$f":"IF($D118=1,\"\",(AY118*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW118*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5824596774193547},{"$f":"IF($D118=1,\"\",(AZ118*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX118*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5100739247311827},{"$f":"IF($D118=1,\"\",(BA118*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY118*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3471680555555556},0.995,1.1930000000000001,0.52900000000000003,0.78300000000000003,1.0129999999999999,0.96499999999999997,0.85899999999999999,0.43099999999999999,0.34699999999999998,0.34100000000000003,0.38200000000000001,0.191,0.995,1.1930000000000001,0.52900000000000003,0.78300000000000003,1.0129999999999999,0.96499999999999997,0.85899999999999999,0.43099999999999999,0.34699999999999998,0.34100000000000003,0.38200000000000001,0.191,{"$f":"IF($D118=1,\"\",MAX(F118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD118,0))","v":1.0505000000000002},{"$f":"IF($D118=1,\"\",MAX(G118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE118,0))","v":1.4538700000000002},{"$f":"IF($D118=1,\"\",MAX(H118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF118,0))","v":1.2905800000000003},{"$f":"IF($D118=1,\"\",MAX(I118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG118,0))","v":1.8482932692307692},{"$f":"IF($D118=1,\"\",MAX(J118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH118,0))","v":1.74763},{"$f":"IF($D118=1,\"\",MAX(K118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI118,0))","v":1.5517596153846154},{"$f":"IF($D118=1,\"\",MAX(L118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ118,0))","v":1.5199326923076926},{"$f":"IF($D118=1,\"\",MAX(M118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK118,0))","v":0.74429326923076911},{"$f":"IF($D118=1,\"\",MAX(N118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL118,0))","v":0.72631250000000014},{"$f":"IF($D118=1,\"\",MAX(O118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM118,0))","v":0.81156730769230756},{"$f":"IF($D118=1,\"\",MAX(P118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN118,0))","v":0.85225694444444433},{"$f":"IF($D118=1,\"\",MAX(Q118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO118,0))","v":0.73904166666666682},{"$f":"IF($D118=1,\"\",MAX(R118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP118,0))","v":1.120087962962963},{"$f":"IF($D118=1,\"\",MAX(S118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ118,0))","v":1.4617424999999997},{"$f":"IF($D118=1,\"\",MAX(T118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR118,0))","v":1.30349},{"$f":"IF($D118=1,\"\",MAX(U118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS118,0))","v":1.8635793269230767},{"$f":"IF($D118=1,\"\",MAX(V118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT118,0))","v":1.7290286458333339},{"$f":"IF($D118=1,\"\",MAX(W118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU118,0))","v":1.5607908653846154},{"$f":"IF($D118=1,\"\",MAX(X118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV118,0))","v":1.5257620192307695},{"$f":"IF($D118=1,\"\",MAX(Y118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW118,0))","v":0.74405769230769225},{"$f":"IF($D118=1,\"\",MAX(Z118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX118,0))","v":0.72520249999999975},{"$f":"IF($D118=1,\"\",MAX(AA118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY118,0))","v":0.81321153846153837},{"$f":"IF($D118=1,\"\",MAX(AB118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ118,0))","v":0.78876923076923089},{"$f":"IF($D118=1,\"\",MAX(AC118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA118,0))","v":0.80079000000000011},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD118-CX118))","v":5.5500000000000216E-2},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE118-CY118))","v":0.26087000000000016},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF118-CZ118))","v":0.76158000000000026},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG118-DA118))","v":1.0652932692307693},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH118-DB118))","v":0.73463000000000012},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI118-DC118))","v":0.58675961538461541},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ118-DD118))","v":0.66093269230769258},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK118-DE118))","v":0.31329326923076911},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL118-DF118))","v":0.37931250000000016},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM118-DG118))","v":0.47056730769230753},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN118-DH118))","v":0.47025694444444432},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO118-DI118))","v":0.54804166666666676},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP118-DJ118))","v":0.12508796296296298},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ118-DK118))","v":0.26874249999999966},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR118-DL118))","v":0.77449000000000001},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS118-DM118))","v":1.0805793269230768},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT118-DN118))","v":0.71602864583333403},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU118-DO118))","v":0.59579086538461545},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV118-DP118))","v":0.6667620192307695},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW118-DQ118))","v":0.31305769230769226},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX118-DR118))","v":0.37820249999999977},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY118-DS118))","v":0.47221153846153835},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ118-DT118))","v":0.40676923076923088},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA118-DU118))","v":0.60979000000000005},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ118))","v":1.2389771505376344},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA118))","v":1.5688793342579754},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB118))","v":1.5506814516129035},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC118))","v":1.9700793010752689},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD118))","v":1.8350689655172414},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE118))","v":1.6978411843876176},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF118))","v":1.6133180555555557},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG118))","v":0.86638844086021494},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH118))","v":0.93323194444444457},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI118))","v":0.9798938172043008},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ118))","v":1.0092795698924728},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK118))","v":0.9364986111111111},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL118))","v":1.2426236559139785},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM118))","v":1.5772274618585294},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN118))","v":1.564327956989247},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO118))","v":1.985725806451613},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP118))","v":1.8341815476190479},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ118))","v":1.707473755047106},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR118))","v":1.6196527777777781},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS118))","v":0.86703494623655919},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT118))","v":0.93356666666666666},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU118))","v":0.98254032258064528},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV118))","v":1.0109260752688172},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW118))","v":0.93783194444444451},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ118-CX118))","v":0.24397715053763436},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA118-CY118))","v":0.37587933425797537},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB118-CZ118))","v":1.0216814516129036},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC118-DA118))","v":1.1870793010752689},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD118-DB118))","v":0.82206896551724151},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE118-DC118))","v":0.73284118438761758},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF118-DD118))","v":0.75431805555555576},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG118-DE118))","v":0.43538844086021494},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH118-DF118))","v":0.5862319444444446},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI118-DG118))","v":0.63889381720430083},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ118-DH118))","v":0.6272795698924728},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK118-DI118))","v":0.74549861111111104},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL118-DJ118))","v":0.2476236559139785},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM118-DK118))","v":0.3842274618585293},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN118-DL118))","v":1.0353279569892471},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO118-DM118))","v":1.2027258064516131},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP118-DN118))","v":0.82118154761904805},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ118-DO118))","v":0.742473755047106},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR118-DP118))","v":0.76065277777777807},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS118-DQ118))","v":0.4360349462365592},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT118-DR118))","v":0.58656666666666668},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU118-DS118))","v":0.64154032258064531},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV118-DT118))","v":0.62892607526881716},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B118,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW118-DU118))","v":0.74683194444444445},63138.90875010239,155658.56131116053,137237.21875010242,{"$f":"+HN118-'Revenue Requirement'!K116","v":0}]
[null,10388,"Umatilla Elec Coop",0,0,{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD120)))","v":112.42232692307692},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE120)))","v":136.58199999999999},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF120)))","v":86.518999999999977},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG120)))","v":154.60117307692312},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH120)))","v":105.2765},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI120)))","v":130.50225},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ120)))","v":207.03071153846153},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK120)))","v":126.49251923076923},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL120)))","v":160.91599999999997},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM120)))","v":136.93694230769231},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN120)))","v":181.90842592592591},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO120)))","v":140.12552083333333},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP120)))","v":128.19670370370369},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ120)))","v":150.28399999999999},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR120)))","v":105.092},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS120)))","v":190.02317307692306},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT120)))","v":122.87002083333333},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU120)))","v":163.03024999999997},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV120)))","v":234.7447115384615},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW120)))","v":145.63151923076924},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX120)))","v":175.28099999999995},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY120)))","v":150.52394230769232},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ120)))","v":211.34598076923078},{"$f":"+IF(AND($D120=0,$E120=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B120,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B120,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D120=1,\"\",IF($E120=1,IF(BlockShape=\"Yes\",VLOOKUP($B120,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA120)))","v":167.38299999999998},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.722999999999956},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.55074999999997},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.89525000000009},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.69703846153845},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.7327500000001},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.027567307692152},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.46626923076921},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.99078846153847},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.90574999999997},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.68117307692299},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.39221296296293},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.71180208333332},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.6755555555556},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.34424999999989},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.80200000000012},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.14067307692298},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.8257291666667},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.603413461538366},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.94548076923064},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.78754807692292},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.20874999999999},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":207.80653846153822},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.38009615384615},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":152.66600000000005},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.00836585365856},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.628529595015678},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.8532325581395},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.628182926829254},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.877054054054078},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.70503363914383},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.144381578947346},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.390073170731768},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":167.69518749999989},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.76995121951218},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.65120512820506},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.62180952380956},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.783461538461545},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.122336448598006},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.66244186046514},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.410243902439017},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.040833333333367},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.94920489296624},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.973289473684233},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.870609756097551},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.52812500000019},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.563902439024275},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":171.55810975609756},{"$f":"+IF($D120=1,\"\",IF($E120=0,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E120=1,VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B120,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B120,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.088125000000218},{"$f":"IF($D120=1,\"\",(AD120*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB120*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.42945161290321},{"$f":"IF($D120=1,\"\",(AE120*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC120*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.660274618585319},{"$f":"IF($D120=1,\"\",(AF120*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD120*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":100.28442473118282},{"$f":"IF($D120=1,\"\",(AG120*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE120*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.225822580645143},{"$f":"IF($D120=1,\"\",(AH120*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF120*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.920557471264431},{"$f":"IF($D120=1,\"\",(AI120*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG120*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":96.17229340511436},{"$f":"IF($D120=1,\"\",(AJ120*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH120*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":102.55258333333332},{"$f":"IF($D120=1,\"\",(AK120*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI120*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.45713978494626},{"$f":"IF($D120=1,\"\",(AL120*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ120*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":145.58994444444437},{"$f":"IF($D120=1,\"\",(AM120*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK120*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":157.12891397849455},{"$f":"IF($D120=1,\"\",(AN120*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL120*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":148.66211290322576},{"$f":"IF($D120=1,\"\",(AO120*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM120*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":115.2031388888889},{"$f":"IF($D120=1,\"\",(AP120*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN120*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.30145161290326},{"$f":"IF($D120=1,\"\",(AQ120*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO120*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.532552011095575},{"$f":"IF($D120=1,\"\",(AR120*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP120*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":100.15682795698932},{"$f":"IF($D120=1,\"\",(AS120*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ120*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.098225806451552},{"$f":"IF($D120=1,\"\",(AT120*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR120*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.060773809523852},{"$f":"IF($D120=1,\"\",(AU120*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS120*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":96.044966352624385},{"$f":"IF($D120=1,\"\",(AV120*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT120*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":102.42388888888883},{"$f":"IF($D120=1,\"\",(AW120*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU120*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.3295430107526},{"$f":"IF($D120=1,\"\",(AX120*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV120*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":145.46180555555563},{"$f":"IF($D120=1,\"\",(AY120*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW120*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":157.00064516129015},{"$f":"IF($D120=1,\"\",(AZ120*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX120*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":148.5338440860215},{"$f":"IF($D120=1,\"\",(BA120*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY120*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":115.07583333333346},9.6639999999999997,12.128,10.377000000000001,11.603,17.7,10.535,12.397,30.158999999999999,13.000999999999999,8.5790000000000006,5.01,11.912000000000001,9.6639999999999997,12.128,10.377000000000001,11.603,17.7,10.535,12.397,30.158999999999999,13.000999999999999,8.5790000000000006,5.01,11.912000000000001,{"$f":"IF($D120=1,\"\",MAX(F120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD120,0))","v":14.699326923076967},{"$f":"IF($D120=1,\"\",MAX(G120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE120,0))","v":21.031250000000028},{"$f":"IF($D120=1,\"\",MAX(H120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(I120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG120,0))","v":20.904134615384663},{"$f":"IF($D120=1,\"\",MAX(J120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(K120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI120,0))","v":61.474682692307852},{"$f":"IF($D120=1,\"\",MAX(L120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ120,0))","v":89.564442307692318},{"$f":"IF($D120=1,\"\",MAX(M120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(N120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL120,0))","v":33.010249999999999},{"$f":"IF($D120=1,\"\",MAX(O120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(P120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN120,0))","v":6.5162129629629817},{"$f":"IF($D120=1,\"\",MAX(Q120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO120,0))","v":38.413718750000001},{"$f":"IF($D120=1,\"\",MAX(R120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(S120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ120,0))","v":28.939750000000103},{"$f":"IF($D120=1,\"\",MAX(T120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR120,0))","v":24.289999999999878},{"$f":"IF($D120=1,\"\",MAX(U120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS120,0))","v":35.882500000000078},{"$f":"IF($D120=1,\"\",MAX(V120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(W120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU120,0))","v":105.4268365384616},{"$f":"IF($D120=1,\"\",MAX(X120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV120,0))","v":110.79923076923086},{"$f":"IF($D120=1,\"\",MAX(Y120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(Z120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX120,0))","v":57.072249999999954},{"$f":"IF($D120=1,\"\",MAX(AA120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY120,0))","v":0},{"$f":"IF($D120=1,\"\",MAX(AB120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ120,0))","v":80.965884615384624},{"$f":"IF($D120=1,\"\",MAX(AC120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA120,0))","v":14.716999999999928},{"$f":"IF($D120=1,\"\",MAX(0,F120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD120-CX120))","v":5.0353269230769673},{"$f":"IF($D120=1,\"\",MAX(0,G120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE120-CY120))","v":8.9032500000000283},{"$f":"IF($D120=1,\"\",MAX(0,H120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF120-CZ120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,I120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG120-DA120))","v":9.3011346153846635},{"$f":"IF($D120=1,\"\",MAX(0,J120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH120-DB120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,K120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI120-DC120))","v":50.939682692307855},{"$f":"IF($D120=1,\"\",MAX(0,L120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ120-DD120))","v":77.167442307692312},{"$f":"IF($D120=1,\"\",MAX(0,M120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK120-DE120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,N120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL120-DF120))","v":20.009250000000002},{"$f":"IF($D120=1,\"\",MAX(0,O120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM120-DG120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,P120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN120-DH120))","v":1.5062129629629819},{"$f":"IF($D120=1,\"\",MAX(0,Q120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO120-DI120))","v":26.501718750000002},{"$f":"IF($D120=1,\"\",MAX(0,R120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP120-DJ120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,S120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ120-DK120))","v":16.811750000000103},{"$f":"IF($D120=1,\"\",MAX(0,T120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR120-DL120))","v":13.912999999999878},{"$f":"IF($D120=1,\"\",MAX(0,U120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS120-DM120))","v":24.279500000000077},{"$f":"IF($D120=1,\"\",MAX(0,V120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT120-DN120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,W120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU120-DO120))","v":94.891836538461604},{"$f":"IF($D120=1,\"\",MAX(0,X120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV120-DP120))","v":98.402230769230854},{"$f":"IF($D120=1,\"\",MAX(0,Y120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW120-DQ120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,Z120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX120-DR120))","v":44.071249999999957},{"$f":"IF($D120=1,\"\",MAX(0,AA120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY120-DS120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,AB120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ120-DT120))","v":75.955884615384619},{"$f":"IF($D120=1,\"\",MAX(0,AC120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA120-DU120))","v":2.8049999999999269},{"$f":"IF($D120=1,\"\",MAX(0,F120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ120))","v":3.9928753101737158},{"$f":"IF($D120=1,\"\",MAX(0,G120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA120))","v":41.921725381414674},{"$f":"IF($D120=1,\"\",MAX(0,H120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,I120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC120))","v":62.375350496277974},{"$f":"IF($D120=1,\"\",MAX(0,J120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD120))","v":11.355942528735568},{"$f":"IF($D120=1,\"\",MAX(0,K120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE120))","v":34.329956594885644},{"$f":"IF($D120=1,\"\",MAX(0,L120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF120))","v":104.47812820512821},{"$f":"IF($D120=1,\"\",MAX(0,M120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG120))","v":8.0353794458229686},{"$f":"IF($D120=1,\"\",MAX(0,N120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH120))","v":15.326055555555598},{"$f":"IF($D120=1,\"\",MAX(0,O120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,P120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ120))","v":33.24631302270015},{"$f":"IF($D120=1,\"\",MAX(0,Q120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK120))","v":24.922381944444425},{"$f":"IF($D120=1,\"\",MAX(0,R120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL120))","v":19.895252090800426},{"$f":"IF($D120=1,\"\",MAX(0,S120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM120))","v":55.751447988904417},{"$f":"IF($D120=1,\"\",MAX(0,T120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN120))","v":4.9351720430106809},{"$f":"IF($D120=1,\"\",MAX(0,U120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO120))","v":97.924947270471506},{"$f":"IF($D120=1,\"\",MAX(0,V120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP120))","v":28.809247023809476},{"$f":"IF($D120=1,\"\",MAX(0,W120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ120))","v":66.985283647375581},{"$f":"IF($D120=1,\"\",MAX(0,X120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR120))","v":132.32082264957268},{"$f":"IF($D120=1,\"\",MAX(0,Y120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS120))","v":27.301976220016641},{"$f":"IF($D120=1,\"\",MAX(0,Z120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT120))","v":29.819194444444321},{"$f":"IF($D120=1,\"\",MAX(0,AA120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,AB120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV120))","v":62.812136683209275},{"$f":"IF($D120=1,\"\",MAX(0,AC120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW120))","v":52.307166666666518},{"$f":"IF($D120=1,\"\",MAX(0,F120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ120-CX120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,G120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA120-CY120))","v":29.793725381414674},{"$f":"IF($D120=1,\"\",MAX(0,H120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB120-CZ120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,I120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC120-DA120))","v":50.772350496277973},{"$f":"IF($D120=1,\"\",MAX(0,J120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD120-DB120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,K120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE120-DC120))","v":23.794956594885644},{"$f":"IF($D120=1,\"\",MAX(0,L120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF120-DD120))","v":92.081128205128209},{"$f":"IF($D120=1,\"\",MAX(0,M120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG120-DE120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,N120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH120-DF120))","v":2.3250555555555987},{"$f":"IF($D120=1,\"\",MAX(0,O120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI120-DG120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,P120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ120-DH120))","v":28.236313022700152},{"$f":"IF($D120=1,\"\",MAX(0,Q120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK120-DI120))","v":13.010381944444424},{"$f":"IF($D120=1,\"\",MAX(0,R120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL120-DJ120))","v":10.231252090800426},{"$f":"IF($D120=1,\"\",MAX(0,S120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM120-DK120))","v":43.623447988904417},{"$f":"IF($D120=1,\"\",MAX(0,T120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN120-DL120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,U120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO120-DM120))","v":86.321947270471512},{"$f":"IF($D120=1,\"\",MAX(0,V120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP120-DN120))","v":11.109247023809477},{"$f":"IF($D120=1,\"\",MAX(0,W120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ120-DO120))","v":56.450283647375585},{"$f":"IF($D120=1,\"\",MAX(0,X120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR120-DP120))","v":119.92382264957267},{"$f":"IF($D120=1,\"\",MAX(0,Y120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS120-DQ120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,Z120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT120-DR120))","v":16.818194444444323},{"$f":"IF($D120=1,\"\",MAX(0,AA120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU120-DS120))","v":0},{"$f":"IF($D120=1,\"\",MAX(0,AB120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV120-DT120))","v":57.802136683209277},{"$f":"IF($D120=1,\"\",MAX(0,AC120-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B120,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW120-DU120))","v":40.395166666666519},2271297.7840611655,3979157.756214554,3038148.8490611655,{"$f":"+HN120-'Revenue Requirement'!K118","v":0}]
[null,10434,"Vera Irrigation District",0,0,{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD126)))","v":31.952000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE126)))","v":39.048999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF126)))","v":45.232999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG126)))","v":51.582000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH126)))","v":41.749000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI126)))","v":37.185000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ126)))","v":33.768000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK126)))","v":35.268000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL126)))","v":43.554000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM126)))","v":48.277000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN126)))","v":52.328000000000003},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO126)))","v":38.143000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP126)))","v":32.262},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ126)))","v":39.429000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR126)))","v":45.671999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS126)))","v":52.082999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT126)))","v":42.154000000000003},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU126)))","v":37.545999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV126)))","v":34.094999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW126)))","v":35.61},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX126)))","v":43.976999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY126)))","v":48.277000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ126)))","v":52.328000000000003},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA126)))","v":38.143000000000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.638882211538462},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.287882500000002},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786077500000005},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.545170673076925},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.528677500000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.610437499999996},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.151084134615385},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.879584134615381},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.128372500000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.087014423076923},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.29934027777778},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.416151041666666},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.89916666666667},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.579767499999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.160454999999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.897879807692306},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.054830729166667},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.905468749999997},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.402790865384613},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.109290865384615},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.389412499999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.087014423076923},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.426237980769233},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.399504999999998},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.677929878048779},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.799246105919007},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.33802906976744},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.296250000000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.26097972972973},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.530113149847093},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.775000000000002},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.594000000000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.080571875},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.310838414634148},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.188432692307693},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.599851190476191},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.886176282051281},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.047872274143302},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.630863372093021},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.598298780487806},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.321746527777776},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.766538226299694},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.984588815789472},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.782481707317075},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264178125000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.310838414634148},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.10607012195122},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.529843750000001},{"$f":"IF($D126=1,\"\",(AD126*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB126*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.570075268817202},{"$f":"IF($D126=1,\"\",(AE126*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC126*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.289474341192793},{"$f":"IF($D126=1,\"\",(AF126*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD126*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.879990591397856},{"$f":"IF($D126=1,\"\",(AG126*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE126*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.23113037634409},{"$f":"IF($D126=1,\"\",(AH126*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF126*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.288392241379306},{"$f":"IF($D126=1,\"\",(AI126*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG126*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.934440107671598},{"$f":"IF($D126=1,\"\",(AJ126*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH126*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.303404166666667},{"$f":"IF($D126=1,\"\",(AK126*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI126*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.99024059139785},{"$f":"IF($D126=1,\"\",(AL126*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ126*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.551572222222223},{"$f":"IF($D126=1,\"\",(AM126*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK126*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.658807795698927},{"$f":"IF($D126=1,\"\",(AN126*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL126*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.317346774193549},{"$f":"IF($D126=1,\"\",(AO126*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM126*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.235211111111109},{"$f":"IF($D126=1,\"\",(AP126*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN126*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.796944892473118},{"$f":"IF($D126=1,\"\",(AQ126*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO126*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.562099861303743},{"$f":"IF($D126=1,\"\",(AR126*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP126*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.216665322580646},{"$f":"IF($D126=1,\"\",(AS126*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ126*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.561505376344087},{"$f":"IF($D126=1,\"\",(AT126*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR126*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.597794642857146},{"$f":"IF($D126=1,\"\",(AU126*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS126*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.203678331090174},{"$f":"IF($D126=1,\"\",(AV126*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT126*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.537327777777779},{"$f":"IF($D126=1,\"\",(AW126*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU126*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.201772849462365},{"$f":"IF($D126=1,\"\",(AX126*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV126*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.778197222222222},{"$f":"IF($D126=1,\"\",(AY126*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW126*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.658807795698927},{"$f":"IF($D126=1,\"\",(AZ126*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX126*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.317346774193549},{"$f":"IF($D126=1,\"\",(BA126*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY126*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.235211111111109},5.88,8.1379999999999999,4.6500000000000004,5.9480000000000004,7.0190000000000001,5.9859999999999998,4.048,5.6559999999999997,8.89,7.726,9.0860000000000003,5.6680000000000001,5.88,8.1379999999999999,4.6500000000000004,5.9480000000000004,7.0190000000000001,5.9859999999999998,4.048,5.6559999999999997,8.89,7.726,9.0860000000000003,5.6680000000000001,{"$f":"IF($D126=1,\"\",MAX(F126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD126,0))","v":5.3131177884615397},{"$f":"IF($D126=1,\"\",MAX(G126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE126,0))","v":8.7611174999999974},{"$f":"IF($D126=1,\"\",MAX(H126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF126,0))","v":6.4469224999999923},{"$f":"IF($D126=1,\"\",MAX(I126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG126,0))","v":15.036829326923076},{"$f":"IF($D126=1,\"\",MAX(J126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH126,0))","v":8.2203225000000018},{"$f":"IF($D126=1,\"\",MAX(K126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI126,0))","v":6.5745625000000061},{"$f":"IF($D126=1,\"\",MAX(L126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ126,0))","v":7.6169158653846161},{"$f":"IF($D126=1,\"\",MAX(M126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK126,0))","v":11.388415865384619},{"$f":"IF($D126=1,\"\",MAX(N126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL126,0))","v":16.425627500000001},{"$f":"IF($D126=1,\"\",MAX(O126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM126,0))","v":17.189985576923078},{"$f":"IF($D126=1,\"\",MAX(P126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN126,0))","v":23.028659722222223},{"$f":"IF($D126=1,\"\",MAX(Q126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO126,0))","v":12.726848958333335},{"$f":"IF($D126=1,\"\",MAX(R126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP126,0))","v":6.3628333333333309},{"$f":"IF($D126=1,\"\",MAX(S126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ126,0))","v":8.8492325000000029},{"$f":"IF($D126=1,\"\",MAX(T126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR126,0))","v":6.5115449999999981},{"$f":"IF($D126=1,\"\",MAX(U126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS126,0))","v":15.185120192307693},{"$f":"IF($D126=1,\"\",MAX(V126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT126,0))","v":8.099169270833336},{"$f":"IF($D126=1,\"\",MAX(W126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU126,0))","v":6.6405312500000022},{"$f":"IF($D126=1,\"\",MAX(X126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV126,0))","v":7.6922091346153856},{"$f":"IF($D126=1,\"\",MAX(Y126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW126,0))","v":11.500709134615384},{"$f":"IF($D126=1,\"\",MAX(Z126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX126,0))","v":16.587587499999998},{"$f":"IF($D126=1,\"\",MAX(AA126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY126,0))","v":17.189985576923078},{"$f":"IF($D126=1,\"\",MAX(AB126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ126,0))","v":21.90176201923077},{"$f":"IF($D126=1,\"\",MAX(AC126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA126,0))","v":13.743495000000003},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD126-CX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE126-CY126))","v":0.62311749999999755},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF126-CZ126))","v":1.796922499999992},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG126-DA126))","v":9.0888293269230758},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH126-DB126))","v":1.2013225000000016},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI126-DC126))","v":0.58856250000000632},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ126-DD126))","v":3.568915865384616},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK126-DE126))","v":5.7324158653846196},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL126-DF126))","v":7.5356275000000004},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM126-DG126))","v":9.4639855769230792},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN126-DH126))","v":13.942659722222222},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO126-DI126))","v":7.0588489583333347},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP126-DJ126))","v":0.48283333333333101},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ126-DK126))","v":0.71123250000000304},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR126-DL126))","v":1.8615449999999978},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS126-DM126))","v":9.2371201923076924},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT126-DN126))","v":1.0801692708333359},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU126-DO126))","v":0.65453125000000245},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV126-DP126))","v":3.6442091346153855},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW126-DQ126))","v":5.8447091346153845},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX126-DR126))","v":7.6975874999999974},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY126-DS126))","v":9.4639855769230792},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ126-DT126))","v":12.815762019230769},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA126-DU126))","v":8.0754950000000036},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ126))","v":8.3819247311827993},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA126))","v":10.759525658807206},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB126))","v":10.353009408602141},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC126))","v":17.35086962365591},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD126))","v":10.460607758620696},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE126))","v":9.250559892328404},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF126))","v":9.464595833333334},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG126))","v":13.277759408602151},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH126))","v":20.002427777777779},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI126))","v":20.618192204301074},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ126))","v":26.010653225806454},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK126))","v":15.907788888888891},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL126))","v":8.4650551075268829},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM126))","v":10.866900138696259},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN126))","v":10.455334677419351},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO126))","v":17.521494623655911},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP126))","v":10.556205357142858},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ126))","v":9.3423216689098254},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR126))","v":9.5576722222222195},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS126))","v":13.408227150537634},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT126))","v":20.198802777777775},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU126))","v":20.618192204301074},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV126))","v":26.010653225806454},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW126))","v":15.907788888888891},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ126-CX126))","v":2.5019247311827995},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA126-CY126))","v":2.6215256588072062},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB126-CZ126))","v":5.7030094086021403},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC126-DA126))","v":11.40286962365591},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD126-DB126))","v":3.4416077586206963},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE126-DC126))","v":3.2645598923284043},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF126-DD126))","v":5.4165958333333339},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG126-DE126))","v":7.6217594086021512},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH126-DF126))","v":11.112427777777778},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI126-DG126))","v":12.892192204301075},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ126-DH126))","v":16.924653225806452},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK126-DI126))","v":10.239788888888892},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL126-DJ126))","v":2.5850551075268831},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM126-DK126))","v":2.7289001386962592},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN126-DL126))","v":5.8053346774193511},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO126-DM126))","v":11.573494623655911},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP126-DN126))","v":3.5372053571428577},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ126-DO126))","v":3.3563216689098256},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR126-DP126))","v":5.5096722222222194},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS126-DQ126))","v":7.7522271505376343},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT126-DR126))","v":11.308802777777775},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU126-DS126))","v":12.892192204301075},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV126-DT126))","v":16.924653225806452},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B126,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW126-DU126))","v":10.239788888888892},636479.55438986386,1724910.1993955537,1396354.7401230368,{"$f":"+HN126-'Revenue Requirement'!K124","v":0}]
[null,10436,"Vigilante Elec Coop",0,0,{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD127)))","v":19.472999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE127)))","v":19.749000000000002},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF127)))","v":25.131999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG127)))","v":25.131999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH127)))","v":23.369999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI127)))","v":21.049999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ127)))","v":19.372},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK127)))","v":31.147999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL127)))","v":35.277999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM127)))","v":39.341000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN127)))","v":33.900999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO127)))","v":27.844000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP127)))","v":19.466000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ127)))","v":19.744999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR127)))","v":25.18},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS127)))","v":25.18},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT127)))","v":23.4},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU127)))","v":21.058},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV127)))","v":19.363999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW127)))","v":31.253999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX127)))","v":35.423999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY127)))","v":39.522999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ127)))","v":34.03},{"$f":"+IF(AND($D127=0,$E127=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B127,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA127)))","v":27.914999999999999},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586408653846153},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.252282500000002},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.719565000000003},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.212177884615386},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.677652500000001},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.322622596153847},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.655855769230767},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.66404567307692},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.343342499999999},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.261060096153841},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.033604166666667},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.987497395833334},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.792615740740741},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.187712499999998},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.717665},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.196144230769232},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.904166666666669},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.268509615384614},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586009615384615},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.652372596153846},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.415205},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.377581730769229},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.266158653846158},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.967782500000002},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.887384146341462},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.85493457943925},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.062863372093023},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.090707317073168},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.300709459459462},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812978593272172},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.941095394736843},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264396341463414},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.535531249999998},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.929573170731707},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.52568269230769},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.78491369047619},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.651842948717949},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.786738317757008},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.035988372093026},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.073304878048781},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.218864583333335},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.744822629969418},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.864509868421052},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.248734756097559},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.561865624999999},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.024057926829268},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.107728658536583},{"$f":"+IF($D127=1,\"\",IF($E127=0,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E127=1,VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.820478125000001},{"$f":"IF($D127=1,\"\",(AD127*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB127*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.396516129032257},{"$f":"IF($D127=1,\"\",(AE127*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC127*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.075377253814146},{"$f":"IF($D127=1,\"\",(AF127*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD127*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.491197580645164},{"$f":"IF($D127=1,\"\",(AG127*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE127*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.15862634408602},{"$f":"IF($D127=1,\"\",(AH127*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF127*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.517343390804601},{"$f":"IF($D127=1,\"\",(AI127*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG127*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.65821668909825},{"$f":"IF($D127=1,\"\",(AJ127*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH127*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.354068055555556},{"$f":"IF($D127=1,\"\",(AK127*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI127*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.487856182795696},{"$f":"IF($D127=1,\"\",(AL127*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ127*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.2065375},{"$f":"IF($D127=1,\"\",(AM127*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK127*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.2332002688172},{"$f":"IF($D127=1,\"\",(AN127*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL127*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.401249999999997},{"$f":"IF($D127=1,\"\",(AO127*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM127*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.492958333333334},{"$f":"IF($D127=1,\"\",(AP127*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN127*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.314227150537635},{"$f":"IF($D127=1,\"\",(AQ127*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO127*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.009192787794728},{"$f":"IF($D127=1,\"\",(AR127*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP127*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.477750000000004},{"$f":"IF($D127=1,\"\",(AS127*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ127*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.141989247311827},{"$f":"IF($D127=1,\"\",(AT127*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR127*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.610465773809523},{"$f":"IF($D127=1,\"\",(AU127*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS127*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.59792328398385},{"$f":"IF($D127=1,\"\",(AV127*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT127*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.281376388888889},{"$f":"IF($D127=1,\"\",(AW127*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU127*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.474424731182793},{"$f":"IF($D127=1,\"\",(AX127*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV127*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.258165277777778},{"$f":"IF($D127=1,\"\",(AY127*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW127*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.340006720430104},{"$f":"IF($D127=1,\"\",(AZ127*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX127*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.432872311827957},{"$f":"IF($D127=1,\"\",(BA127*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY127*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.457869444444444},3.4660000000000002,5.0460000000000003,5.2220000000000004,4.2140000000000004,5.7409999999999997,4.5750000000000002,2.3159999999999998,7.7149999999999999,4.4219999999999997,2.9780000000000002,4.0860000000000003,4.2859999999999996,3.4660000000000002,5.0460000000000003,5.2220000000000004,4.2140000000000004,5.7409999999999997,4.5750000000000002,2.3159999999999998,7.7149999999999999,4.4219999999999997,2.9780000000000002,4.0860000000000003,4.2859999999999996,{"$f":"IF($D127=1,\"\",MAX(F127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD127,0))","v":5.8865913461538462},{"$f":"IF($D127=1,\"\",MAX(G127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE127,0))","v":5.4967175000000008},{"$f":"IF($D127=1,\"\",MAX(H127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF127,0))","v":4.412434999999995},{"$f":"IF($D127=1,\"\",MAX(I127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG127,0))","v":5.919822115384612},{"$f":"IF($D127=1,\"\",MAX(J127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH127,0))","v":6.6923474999999968},{"$f":"IF($D127=1,\"\",MAX(K127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI127,0))","v":5.72737740384615},{"$f":"IF($D127=1,\"\",MAX(L127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ127,0))","v":5.7161442307692329},{"$f":"IF($D127=1,\"\",MAX(M127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK127,0))","v":11.483954326923076},{"$f":"IF($D127=1,\"\",MAX(N127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL127,0))","v":6.9346575000000001},{"$f":"IF($D127=1,\"\",MAX(O127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM127,0))","v":6.0799399038461601},{"$f":"IF($D127=1,\"\",MAX(P127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN127,0))","v":8.8673958333333296},{"$f":"IF($D127=1,\"\",MAX(Q127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO127,0))","v":8.8565026041666677},{"$f":"IF($D127=1,\"\",MAX(R127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP127,0))","v":6.6733842592592598},{"$f":"IF($D127=1,\"\",MAX(S127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ127,0))","v":5.5572874999999993},{"$f":"IF($D127=1,\"\",MAX(T127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR127,0))","v":4.4623349999999995},{"$f":"IF($D127=1,\"\",MAX(U127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS127,0))","v":5.9838557692307681},{"$f":"IF($D127=1,\"\",MAX(V127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT127,0))","v":6.49583333333333},{"$f":"IF($D127=1,\"\",MAX(W127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU127,0))","v":5.7894903846153856},{"$f":"IF($D127=1,\"\",MAX(X127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV127,0))","v":5.7779903846153822},{"$f":"IF($D127=1,\"\",MAX(Y127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW127,0))","v":11.601627403846152},{"$f":"IF($D127=1,\"\",MAX(Z127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX127,0))","v":7.0087949999999992},{"$f":"IF($D127=1,\"\",MAX(AA127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY127,0))","v":6.1454182692307668},{"$f":"IF($D127=1,\"\",MAX(AB127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ127,0))","v":7.7638413461538427},{"$f":"IF($D127=1,\"\",MAX(AC127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA127,0))","v":9.9472174999999972},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD127-CX127))","v":2.420591346153846},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE127-CY127))","v":0.45071750000000055},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF127-CZ127))","v":0},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG127-DA127))","v":1.7058221153846116},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH127-DB127))","v":0.95134749999999713},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI127-DC127))","v":1.1523774038461498},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ127-DD127))","v":3.4001442307692331},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK127-DE127))","v":3.7689543269230761},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL127-DF127))","v":2.5126575000000004},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM127-DG127))","v":3.1019399038461599},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN127-DH127))","v":4.7813958333333293},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO127-DI127))","v":4.5705026041666681},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP127-DJ127))","v":3.2073842592592596},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ127-DK127))","v":0.51128749999999901},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR127-DL127))","v":0},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS127-DM127))","v":1.7698557692307677},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT127-DN127))","v":0.75483333333333036},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU127-DO127))","v":1.2144903846153854},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV127-DP127))","v":3.4619903846153823},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW127-DQ127))","v":3.8866274038461519},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX127-DR127))","v":2.5867949999999995},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY127-DS127))","v":3.1674182692307666},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ127-DT127))","v":3.6778413461538424},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA127-DU127))","v":5.6612174999999976},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ127))","v":7.076483870967742},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA127))","v":5.6736227461858562},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB127))","v":5.6408024193548343},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC127))","v":5.9733736559139778},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD127))","v":6.852656609195396},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE127))","v":6.3917833109017472},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF127))","v":6.0179319444444435},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG127))","v":11.6601438172043},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH127))","v":9.0714624999999991},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI127))","v":7.1077997311828014},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ127))","v":9.4997499999999988},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK127))","v":10.351041666666667},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL127))","v":7.1517728494623665},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM127))","v":5.7358072122052697},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN127))","v":5.7022499999999958},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO127))","v":6.038010752688173},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP127))","v":6.7895342261904759},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ127))","v":6.4600767160161503},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR127))","v":6.0826236111111083},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS127))","v":11.779575268817204},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT127))","v":9.1658347222222218},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU127))","v":7.1829932795698923},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV127))","v":9.5971276881720442},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW127))","v":10.457130555555555},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ127-CX127))","v":3.6104838709677418},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA127-CY127))","v":0.6276227461858559},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB127-CZ127))","v":0.41880241935483387},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC127-DA127))","v":1.7593736559139774},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD127-DB127))","v":1.1116566091953963},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE127-DC127))","v":1.8167833109017471},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF127-DD127))","v":3.7019319444444436},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG127-DE127))","v":3.9451438172043005},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH127-DF127))","v":4.6494624999999994},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI127-DG127))","v":4.1297997311828016},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ127-DH127))","v":5.4137499999999985},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK127-DI127))","v":6.0650416666666676},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL127-DJ127))","v":3.6857728494623663},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM127-DK127))","v":0.68980721220526942},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN127-DL127))","v":0.4802499999999954},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO127-DM127))","v":1.8240107526881726},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP127-DN127))","v":1.0485342261904762},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ127-DO127))","v":1.8850767160161501},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR127-DP127))","v":3.7666236111111084},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS127-DQ127))","v":4.0645752688172045},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT127-DR127))","v":4.7438347222222221},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU127-DS127))","v":4.2049932795698926},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV127-DT127))","v":5.5111276881720439},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B127,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW127-DU127))","v":6.1711305555555551},279604.79590729595,864081.12592380517,774415.36105729558,{"$f":"+HN127-'Revenue Requirement'!K125","v":0}]
[null,10482,"Umpqua Indian Utility Cooperative",0,0,{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD133)))","v":3.169},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE133)))","v":3.3330000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF133)))","v":3.536},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG133)))","v":3.448},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH133)))","v":3.3460000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI133)))","v":3.3029999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ133)))","v":3.2349999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK133)))","v":3.2490000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL133)))","v":3.6040000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM133)))","v":3.5920000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN133)))","v":3.62},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO133)))","v":3.3490000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP133)))","v":3.1720000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ133)))","v":3.335},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR133)))","v":3.5379999999999998},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS133)))","v":3.45},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT133)))","v":3.3479999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU133)))","v":3.3050000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV133)))","v":3.2360000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW133)))","v":3.2509999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX133)))","v":3.605},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY133)))","v":3.593},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ133)))","v":3.621},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA133)))","v":3.3490000000000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6765432692307694},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8383274999999997},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9407200000000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9725192307692305},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.88686},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8592235576923075},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8030336538461538},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.737675480769231},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8452899999999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9638653846153846},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.908210648148148},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7530911458333329},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.734854166666667},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8818700000000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9938075},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0051923076923077},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9620546875000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8933966346153848},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8329326923076925},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7640360576923078},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8693274999999998},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9834879807692309},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9163485576923076},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7753100000000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5931219512195121},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7061993769470405},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8288284883720931},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8555152439024392},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7980236486486487},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8104220183486239},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7187203947368421},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6053353658536582},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.63326875},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5807286585365854},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4885673076923078},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5639494047619045},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6115224358974358},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7511464174454829},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.867906976744186},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9066798780487804},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8753784722222222},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8430428134556576},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7460131578947369},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6311310975609756},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6521531249999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5976829268292683},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5318170731707319},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B133,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B133,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5517250000000002},{"$f":"IF($D133=1,\"\",(AD133*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB133*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.639766129032258},{"$f":"IF($D133=1,\"\",(AE133*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC133*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.779502080443828},{"$f":"IF($D133=1,\"\",(AF133*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD133*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8889852150537636},{"$f":"IF($D133=1,\"\",(AG133*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE133*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9209368279569894},{"$f":"IF($D133=1,\"\",(AH133*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF133*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8490790229885055},{"$f":"IF($D133=1,\"\",(AI133*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG133*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8377456258411842},{"$f":"IF($D133=1,\"\",(AJ133*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH133*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7674347222222222},{"$f":"IF($D133=1,\"\",(AK133*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI133*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6793319892473115},{"$f":"IF($D133=1,\"\",(AL133*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ133*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7510583333333334},{"$f":"IF($D133=1,\"\",(AM133*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK133*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7949556451612905},{"$f":"IF($D133=1,\"\",(AN133*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL133*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7322311827956991},{"$f":"IF($D133=1,\"\",(AO133*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM133*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6648249999999996},{"$f":"IF($D133=1,\"\",(AP133*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN133*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6831344086021507},{"$f":"IF($D133=1,\"\",(AQ133*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO133*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8236699029126213},{"$f":"IF($D133=1,\"\",(AR133*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP133*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9355954301075262},{"$f":"IF($D133=1,\"\",(AS133*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ133*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9617620967741933},{"$f":"IF($D133=1,\"\",(AT133*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR133*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.924907738095238},{"$f":"IF($D133=1,\"\",(AU133*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS133*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8712355316285327},{"$f":"IF($D133=1,\"\",(AV133*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT133*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7962333333333333},{"$f":"IF($D133=1,\"\",(AW133*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU133*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7054435483870964},{"$f":"IF($D133=1,\"\",(AX133*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV133*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7728055555555557},{"$f":"IF($D133=1,\"\",(AY133*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW133*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8134018817204303},{"$f":"IF($D133=1,\"\",(AZ133*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX133*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7468239247311832},{"$f":"IF($D133=1,\"\",(BA133*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY133*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6759388888888891},0.34699999999999998,0.221,0.28100000000000003,0.17,0.26,0.24199999999999999,0.253,0.26900000000000002,0.29299999999999998,0.314,0.13200000000000001,0.27400000000000002,0.34699999999999998,0.221,0.28100000000000003,0.17,0.26,0.24199999999999999,0.253,0.26900000000000002,0.29299999999999998,0.314,0.13200000000000001,0.27400000000000002,{"$f":"IF($D133=1,\"\",MAX(F133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD133,0))","v":0.49245673076923069},{"$f":"IF($D133=1,\"\",MAX(G133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE133,0))","v":0.49467250000000051},{"$f":"IF($D133=1,\"\",MAX(H133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF133,0))","v":0.59527999999999981},{"$f":"IF($D133=1,\"\",MAX(I133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG133,0))","v":0.47548076923076943},{"$f":"IF($D133=1,\"\",MAX(J133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH133,0))","v":0.4591400000000001},{"$f":"IF($D133=1,\"\",MAX(K133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI133,0))","v":0.44377644230769242},{"$f":"IF($D133=1,\"\",MAX(L133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ133,0))","v":0.4319663461538461},{"$f":"IF($D133=1,\"\",MAX(M133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK133,0))","v":0.51132451923076916},{"$f":"IF($D133=1,\"\",MAX(N133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL133,0))","v":0.75871000000000022},{"$f":"IF($D133=1,\"\",MAX(O133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM133,0))","v":0.62813461538461546},{"$f":"IF($D133=1,\"\",MAX(P133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN133,0))","v":0.7117893518518521},{"$f":"IF($D133=1,\"\",MAX(Q133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO133,0))","v":0.59590885416666728},{"$f":"IF($D133=1,\"\",MAX(R133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP133,0))","v":0.43714583333333312},{"$f":"IF($D133=1,\"\",MAX(S133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ133,0))","v":0.45312999999999981},{"$f":"IF($D133=1,\"\",MAX(T133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR133,0))","v":0.54419249999999986},{"$f":"IF($D133=1,\"\",MAX(U133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS133,0))","v":0.44480769230769246},{"$f":"IF($D133=1,\"\",MAX(V133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT133,0))","v":0.38594531249999964},{"$f":"IF($D133=1,\"\",MAX(W133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU133,0))","v":0.41160336538461539},{"$f":"IF($D133=1,\"\",MAX(X133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV133,0))","v":0.4030673076923077},{"$f":"IF($D133=1,\"\",MAX(Y133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW133,0))","v":0.48696394230769213},{"$f":"IF($D133=1,\"\",MAX(Z133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX133,0))","v":0.73567250000000017},{"$f":"IF($D133=1,\"\",MAX(AA133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY133,0))","v":0.60951201923076903},{"$f":"IF($D133=1,\"\",MAX(AB133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ133,0))","v":0.70465144230769239},{"$f":"IF($D133=1,\"\",MAX(AC133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA133,0))","v":0.57369000000000003},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD133-CX133))","v":0.14545673076923071},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE133-CY133))","v":0.27367250000000054},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF133-CZ133))","v":0.31427999999999978},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG133-DA133))","v":0.30548076923076939},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH133-DB133))","v":0.19914000000000009},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI133-DC133))","v":0.20177644230769243},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ133-DD133))","v":0.1789663461538461},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK133-DE133))","v":0.24232451923076914},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL133-DF133))","v":0.46571000000000023},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM133-DG133))","v":0.31413461538461546},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN133-DH133))","v":0.5797893518518521},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO133-DI133))","v":0.32190885416666726},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP133-DJ133))","v":9.0145833333333147E-2},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ133-DK133))","v":0.23212999999999981},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR133-DL133))","v":0.26319249999999983},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS133-DM133))","v":0.27480769230769242},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT133-DN133))","v":0.12594531249999963},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU133-DO133))","v":0.1696033653846154},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV133-DP133))","v":0.15006730769230769},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW133-DQ133))","v":0.21796394230769212},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX133-DR133))","v":0.44267250000000019},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY133-DS133))","v":0.29551201923076903},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ133-DT133))","v":0.57265144230769238},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA133-DU133))","v":0.29969000000000001},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ133))","v":0.52923387096774199},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA133))","v":0.55349791955617222},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB133))","v":0.64701478494623643},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC133))","v":0.52706317204301056},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD133))","v":0.49692097701149462},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE133))","v":0.46525437415881576},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF133))","v":0.46756527777777768},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG133))","v":0.56966801075268858},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH133))","v":0.85294166666666671},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI133))","v":0.79704435483870961},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ133))","v":0.88776881720430101},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK133))","v":0.68417500000000064},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL133))","v":0.48886559139784946},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM133))","v":0.51133009708737864},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN133))","v":0.6024045698924736},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO133))","v":0.48823790322580685},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP133))","v":0.4230922619047619},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ133))","v":0.43376446837146743},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR133))","v":0.43976666666666686},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS133))","v":0.54555645161290345},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT133))","v":0.83219444444444424},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU133))","v":0.77959811827956971},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV133))","v":0.8741760752688168},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW133))","v":0.67306111111111111},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ133-CX133))","v":0.18223387096774202},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA133-CY133))","v":0.33249791955617225},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB133-CZ133))","v":0.3660147849462364},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC133-DA133))","v":0.35706317204301052},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD133-DB133))","v":0.23692097701149462},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE133-DC133))","v":0.22325437415881577},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF133-DD133))","v":0.21456527777777767},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG133-DE133))","v":0.30066801075268856},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH133-DF133))","v":0.55994166666666678},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI133-DG133))","v":0.48304435483870961},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ133-DH133))","v":0.755768817204301},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK133-DI133))","v":0.41017500000000062},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL133-DJ133))","v":0.14186559139784949},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM133-DK133))","v":0.29033009708737867},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN133-DL133))","v":0.32140456989247357},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO133-DM133))","v":0.31823790322580681},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP133-DN133))","v":0.16309226190476189},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ133-DO133))","v":0.19176446837146743},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR133-DP133))","v":0.18676666666666686},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS133-DQ133))","v":0.27655645161290343},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT133-DR133))","v":0.53919444444444431},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU133-DS133))","v":0.46559811827956971},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV133-DT133))","v":0.74217607526881679},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B133,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW133-DU133))","v":0.39906111111111109},33636.940025347227,71605.482020656927,62118.390025347231,{"$f":"+HN133-'Revenue Requirement'!K131","v":0}]
[null,10502,"Yakama Power",0,0,{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD134)))","v":22.006},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE134)))","v":19.361000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF134)))","v":19.754999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG134)))","v":20.353999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH134)))","v":19.972999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI134)))","v":18.151},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ134)))","v":23.393000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK134)))","v":28.568000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL134)))","v":35.192},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM134)))","v":37.341999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN134)))","v":36.094999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO134)))","v":31.117000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP134)))","v":23.07},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ134)))","v":19.407},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR134)))","v":19.800999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS134)))","v":20.402999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT134)))","v":20.02},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU134)))","v":18.193999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV134)))","v":23.446000000000002},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW134)))","v":28.634},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX134)))","v":35.274999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY134)))","v":37.43},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ134)))","v":36.18},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA134)))","v":31.19},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.24609375},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.037552499999999},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.620229999999999},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.360564903846154},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.510507500000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.85403125},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.87069471153846},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.380307692307692},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.892452500000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.172478365384613},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.504127314814816},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.35048177083333},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.235886574074074},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.066872499999999},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.655927500000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.39339903846154},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.684760416666668},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.882987980769231},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.905701923076922},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.429483173076925},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.957514999999997},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.248394230769229},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.834134615384613},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.468177500000003},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.032240853658536},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.561990654205607},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.115212209302324},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.989432926829267},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.018820945945945},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.727094801223242},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.779684210526318},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.694759146341465},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.868199999999998},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.383658536585365},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.225634615384614},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.786375},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.162150641025642},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.588149532710279},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.145273255813954},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.019338414634145},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.99984375},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.7512874617737},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.810105263157894},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.737634146341463},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.9194125},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.4509756097561},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.912335365853657},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B134,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B134,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.771393749999998},{"$f":"IF($D134=1,\"\",(AD134*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB134*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.829233870967743},{"$f":"IF($D134=1,\"\",(AE134*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC134*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.380610263522884},{"$f":"IF($D134=1,\"\",(AF134*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD134*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.461995967741933},{"$f":"IF($D134=1,\"\",(AG134*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE134*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.756087365591396},{"$f":"IF($D134=1,\"\",(AH134*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF134*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.876112068965519},{"$f":"IF($D134=1,\"\",(AI134*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG134*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.917950201884253},{"$f":"IF($D134=1,\"\",(AJ134*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH134*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.987823611111111},{"$f":"IF($D134=1,\"\",(AK134*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI134*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.1963561827957},{"$f":"IF($D134=1,\"\",(AL134*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ134*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.215006944444443},{"$f":"IF($D134=1,\"\",(AM134*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK134*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.502138440860215},{"$f":"IF($D134=1,\"\",(AN134*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL134*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.709920698924734},{"$f":"IF($D134=1,\"\",(AO134*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM134*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.220565277777776},{"$f":"IF($D134=1,\"\",(AP134*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN134*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.366255376344087},{"$f":"IF($D134=1,\"\",(AQ134*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO134*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.408522884882105},{"$f":"IF($D134=1,\"\",(AR134*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP134*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.495087365591399},{"$f":"IF($D134=1,\"\",(AS134*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ134*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.787630376344085},{"$f":"IF($D134=1,\"\",(AT134*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR134*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.962653273809524},{"$f":"IF($D134=1,\"\",(AU134*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS134*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.944810228802154},{"$f":"IF($D134=1,\"\",(AV134*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT134*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.020894444444444},{"$f":"IF($D134=1,\"\",(AW134*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU134*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.242754032258066},{"$f":"IF($D134=1,\"\",(AX134*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV134*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.273913888888892},{"$f":"IF($D134=1,\"\",(AY134*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW134*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.574263440860214},{"$f":"IF($D134=1,\"\",(AZ134*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX134*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.78258870967742},{"$f":"IF($D134=1,\"\",(BA134*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY134*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.269606944444444},4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001,4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001,{"$f":"IF($D134=1,\"\",MAX(F134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD134,0))","v":6.7599062500000002},{"$f":"IF($D134=1,\"\",MAX(G134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE134,0))","v":6.3234475000000021},{"$f":"IF($D134=1,\"\",MAX(H134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF134,0))","v":4.1347699999999996},{"$f":"IF($D134=1,\"\",MAX(I134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG134,0))","v":5.9934350961538456},{"$f":"IF($D134=1,\"\",MAX(J134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH134,0))","v":5.462492499999998},{"$f":"IF($D134=1,\"\",MAX(K134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI134,0))","v":5.2969687499999996},{"$f":"IF($D134=1,\"\",MAX(L134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ134,0))","v":7.5223052884615402},{"$f":"IF($D134=1,\"\",MAX(M134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK134,0))","v":7.1876923076923092},{"$f":"IF($D134=1,\"\",MAX(N134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL134,0))","v":7.2995474999999992},{"$f":"IF($D134=1,\"\",MAX(O134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM134,0))","v":5.1695216346153856},{"$f":"IF($D134=1,\"\",MAX(P134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN134,0))","v":3.5908726851851824},{"$f":"IF($D134=1,\"\",MAX(Q134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO134,0))","v":7.766518229166671},{"$f":"IF($D134=1,\"\",MAX(R134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP134,0))","v":7.834113425925926},{"$f":"IF($D134=1,\"\",MAX(S134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ134,0))","v":6.3401275000000012},{"$f":"IF($D134=1,\"\",MAX(T134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR134,0))","v":4.1450724999999977},{"$f":"IF($D134=1,\"\",MAX(U134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS134,0))","v":6.0096009615384585},{"$f":"IF($D134=1,\"\",MAX(V134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT134,0))","v":5.3352395833333315},{"$f":"IF($D134=1,\"\",MAX(W134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU134,0))","v":5.3110120192307679},{"$f":"IF($D134=1,\"\",MAX(X134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV134,0))","v":7.5402980769230794},{"$f":"IF($D134=1,\"\",MAX(Y134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW134,0))","v":7.2045168269230757},{"$f":"IF($D134=1,\"\",MAX(Z134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX134,0))","v":7.3174850000000013},{"$f":"IF($D134=1,\"\",MAX(AA134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY134,0))","v":5.1816057692307709},{"$f":"IF($D134=1,\"\",MAX(AB134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ134,0))","v":2.3458653846153865},{"$f":"IF($D134=1,\"\",MAX(AC134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA134,0))","v":8.7218224999999983},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD134-CX134))","v":2.5669062500000006},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE134-CY134))","v":3.2934475000000023},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF134-CZ134))","v":0.85276999999999958},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG134-DA134))","v":2.3134350961538455},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH134-DB134))","v":1.708492499999998},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI134-DC134))","v":1.4659687499999996},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ134-DD134))","v":3.8473052884615404},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK134-DE134))","v":3.4856923076923092},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL134-DF134))","v":3.5425474999999991},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM134-DG134))","v":2.6935216346153856},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN134-DH134))","v":0.69487268518518253},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO134-DI134))","v":4.3315182291666705},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP134-DJ134))","v":3.6411134259259264},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ134-DK134))","v":3.3101275000000014},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR134-DL134))","v":0.86307249999999769},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS134-DM134))","v":2.3296009615384583},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT134-DN134))","v":1.5812395833333315},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU134-DO134))","v":1.480012019230768},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV134-DP134))","v":3.8652980769230796},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW134-DQ134))","v":3.5025168269230758},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX134-DR134))","v":3.5604850000000012},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY134-DS134))","v":2.7056057692307709},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ134-DT134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA134-DU134))","v":5.2868224999999978},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ134))","v":8.1767661290322575},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA134))","v":6.9803897364771164},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB134))","v":5.2930040322580663},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC134))","v":6.597912634408603},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD134))","v":6.0968879310344803},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE134))","v":6.2330497981157471},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF134))","v":8.40517638888889},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG134))","v":8.3716438172043013},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH134))","v":9.9769930555555568},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI134))","v":6.8398615591397842},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ134))","v":5.3850793010752653},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK134))","v":9.8964347222222244},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL134))","v":8.7037446236559131},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM134))","v":6.9984771151178951},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN134))","v":5.3059126344085996},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO134))","v":6.6153696236559139},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP134))","v":6.0573467261904756},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ134))","v":6.2491897711978446},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR134))","v":8.4251055555555574},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS134))","v":8.3912459677419342},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT134))","v":10.001086111111107},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU134))","v":6.8557365591397854},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV134))","v":5.3974112903225802},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW134))","v":9.9203930555555573},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ134-CX134))","v":3.9837661290322579},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA134-CY134))","v":3.9503897364771166},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB134-CZ134))","v":2.0110040322580662},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC134-DA134))","v":2.9179126344086028},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD134-DB134))","v":2.3428879310344803},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE134-DC134))","v":2.4020497981157471},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF134-DD134))","v":4.7301763888888901},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG134-DE134))","v":4.6696438172043013},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH134-DF134))","v":6.2199930555555571},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI134-DG134))","v":4.3638615591397842},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ134-DH134))","v":2.4890793010752654},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK134-DI134))","v":6.4614347222222239},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL134-DJ134))","v":4.5107446236559134},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM134-DK134))","v":3.9684771151178952},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN134-DL134))","v":2.0239126344085996},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO134-DM134))","v":2.9353696236559137},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP134-DN134))","v":2.3033467261904756},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ134-DO134))","v":2.4181897711978446},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR134-DP134))","v":4.7501055555555576},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS134-DQ134))","v":4.6892459677419343},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT134-DR134))","v":6.2440861111111072},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU134-DS134))","v":4.3797365591397854},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV134-DT134))","v":2.5014112903225802},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B134,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW134-DU134))","v":6.4853930555555568},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$ET134:$FQ134)*1000/2","v":270926.44115780352},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$FR134:$GO134)*1000/2","v":807215.84983972844},{"$f":"+SUMPRODUCT($DV$3:$ES$3,$DV134:$ES134)*1000/2","v":654896.9051962652},{"$f":"+HN134-'Revenue Requirement'!K132","v":0}]
[null,13927,"Kalispel Tribe Utility",0,0,{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD135)))","v":3.4950000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE135)))","v":3.6429999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF135)))","v":3.9860000000000002},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG135)))","v":3.7309999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH135)))","v":3.9},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI135)))","v":3.472},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ135)))","v":3.746},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK135)))","v":3.9929999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL135)))","v":4.5970000000000004},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM135)))","v":4.9829999999999997},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN135)))","v":5.6109999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO135)))","v":4.6689999999999996},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP135)))","v":4.1619999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ135)))","v":4.3129999999999997},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR135)))","v":4.6589999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS135)))","v":4.4009999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT135)))","v":4.4020000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU135)))","v":4.1180000000000003},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV135)))","v":4.3860000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW135)))","v":4.625},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX135)))","v":5.2270000000000003},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY135)))","v":5.6070000000000002},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ135)))","v":6.056},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA135)))","v":4.915},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4985072115384614},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4675449999999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8532424999999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5514471153846157},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5992500000000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4578341346153847},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2769759615384615},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4013052884615385},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8491950000000004},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9678894230769233},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1553518518518517},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9795208333333334},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9528634259259259},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1210325000000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4882774999999997},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1494639423076922},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3214921874999996},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0599182692307689},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8150793269230769},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8903197115384618},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3112075000000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4461682692307694},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6463701923076925},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0136574999999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1311036585365852},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4436791277258569},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5446250000000004},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5717103658536584},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6125878378378378},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1827981651376152},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2289769736842104},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3483475609756099},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2349562499999998},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6512987804878048},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8270160256410257},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4398511904761904},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8939102564102566},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9001059190031153},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1039273255813953},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1912469512195125},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2688402777777776},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7282079510703365},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7477861842105265},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.84930487804878},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6049999999999995},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0674085365853658},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9321737804878047},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B135,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B135,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7907187499999999},{"$f":"IF($D135=1,\"\",(AD135*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB135*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3365336021505376},{"$f":"IF($D135=1,\"\",(AE135*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC135*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4569195561719837},{"$f":"IF($D135=1,\"\",(AF135*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD135*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7105483870967744},{"$f":"IF($D135=1,\"\",(AG135*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE135*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5603803763440856},{"$f":"IF($D135=1,\"\",(AH135*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF135*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6049224137931031},{"$f":"IF($D135=1,\"\",(AI135*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG135*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.336788694481831},{"$f":"IF($D135=1,\"\",(AJ135*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH135*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2567097222222223},{"$f":"IF($D135=1,\"\",(AK135*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI135*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3779583333333334},{"$f":"IF($D135=1,\"\",(AL135*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ135*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5762},{"$f":"IF($D135=1,\"\",(AM135*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK135*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8283172043010754},{"$f":"IF($D135=1,\"\",(AN135*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL135*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0176626344086017},{"$f":"IF($D135=1,\"\",(AO135*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM135*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7276750000000001},{"$f":"IF($D135=1,\"\",(AP135*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN135*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9281411290322583},{"$f":"IF($D135=1,\"\",(AQ135*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO135*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0226726768377254},{"$f":"IF($D135=1,\"\",(AR135*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP135*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3105672043010754},{"$f":"IF($D135=1,\"\",(AS135*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ135*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1678844086021503},{"$f":"IF($D135=1,\"\",(AT135*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR135*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2989270833333331},{"$f":"IF($D135=1,\"\",(AU135*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS135*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9139300134589505},{"$f":"IF($D135=1,\"\",(AV135*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT135*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7866666666666666},{"$f":"IF($D135=1,\"\",(AW135*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU135*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8722379032258059},{"$f":"IF($D135=1,\"\",(AX135*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV135*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9973374999999995},{"$f":"IF($D135=1,\"\",(AY135*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW135*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2791881720430105},{"$f":"IF($D135=1,\"\",(AZ135*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX135*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3315094086021508},{"$f":"IF($D135=1,\"\",(BA135*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY135*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9145736111111109},0.64700000000000002,0.621,0.39300000000000002,0.4,0.51600000000000001,0.443,0.79100000000000004,0.65800000000000003,1.0409999999999999,0.80900000000000005,0.72199999999999998,0.75900000000000001,0.64700000000000002,0.621,0.39300000000000002,0.4,0.51600000000000001,0.443,0.79100000000000004,0.65800000000000003,1.0409999999999999,0.80900000000000005,0.72199999999999998,0.75900000000000001,{"$f":"IF($D135=1,\"\",MAX(F135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD135,0))","v":0},{"$f":"IF($D135=1,\"\",MAX(G135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE135,0))","v":0.17545499999999992},{"$f":"IF($D135=1,\"\",MAX(H135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF135,0))","v":0.13275750000000031},{"$f":"IF($D135=1,\"\",MAX(I135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG135,0))","v":0.17955288461538421},{"$f":"IF($D135=1,\"\",MAX(J135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH135,0))","v":0.30074999999999985},{"$f":"IF($D135=1,\"\",MAX(K135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI135,0))","v":1.4165865384615284E-2},{"$f":"IF($D135=1,\"\",MAX(L135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ135,0))","v":0.46902403846153851},{"$f":"IF($D135=1,\"\",MAX(M135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK135,0))","v":0.59169471153846143},{"$f":"IF($D135=1,\"\",MAX(N135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL135,0))","v":0.74780500000000005},{"$f":"IF($D135=1,\"\",MAX(O135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM135,0))","v":1.0151105769230764},{"$f":"IF($D135=1,\"\",MAX(P135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN135,0))","v":1.455648148148148},{"$f":"IF($D135=1,\"\",MAX(Q135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO135,0))","v":0.6894791666666662},{"$f":"IF($D135=1,\"\",MAX(R135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP135,0))","v":0.20913657407407404},{"$f":"IF($D135=1,\"\",MAX(S135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ135,0))","v":0.19196749999999962},{"$f":"IF($D135=1,\"\",MAX(T135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR135,0))","v":0.17072250000000011},{"$f":"IF($D135=1,\"\",MAX(U135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS135,0))","v":0.25153605769230758},{"$f":"IF($D135=1,\"\",MAX(V135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT135,0))","v":8.0507812500000497E-2},{"$f":"IF($D135=1,\"\",MAX(W135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU135,0))","v":5.8081730769231399E-2},{"$f":"IF($D135=1,\"\",MAX(X135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV135,0))","v":0.57092067307692318},{"$f":"IF($D135=1,\"\",MAX(Y135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW135,0))","v":0.73468028846153821},{"$f":"IF($D135=1,\"\",MAX(Z135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX135,0))","v":0.91579250000000023},{"$f":"IF($D135=1,\"\",MAX(AA135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY135,0))","v":1.1608317307692309},{"$f":"IF($D135=1,\"\",MAX(AB135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ135,0))","v":1.4096298076923075},{"$f":"IF($D135=1,\"\",MAX(AC135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA135,0))","v":0.90134250000000016},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD135-CX135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE135-CY135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF135-CZ135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG135-DA135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH135-DB135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI135-DC135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ135-DD135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK135-DE135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL135-DF135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM135-DG135))","v":0.20611057692307633},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN135-DH135))","v":0.73364814814814805},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO135-DI135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP135-DJ135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ135-DK135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR135-DL135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS135-DM135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT135-DN135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU135-DO135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV135-DP135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW135-DQ135))","v":7.6680288461538182E-2},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX135-DR135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY135-DS135))","v":0.3518317307692308},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ135-DT135))","v":0.68762980769230753},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA135-DU135))","v":0.14234250000000015},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ135))","v":0.15846639784946248},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA135))","v":0.18608044382801614},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB135))","v":0.27545161290322584},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC135))","v":0.17061962365591432},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD135))","v":0.29507758620689684},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE135))","v":0.13521130551816896},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF135))","v":0.48929027777777767},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG135))","v":0.61504166666666649},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH135))","v":1.0208000000000004},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI135))","v":1.1546827956989243},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ135))","v":1.593337365591398},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK135))","v":0.94132499999999952},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL135))","v":0.23385887096774161},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM135))","v":0.29032732316227428},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN135))","v":0.34843279569892438},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO135))","v":0.23311559139784954},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP135))","v":0.10307291666666707},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ135))","v":0.2040699865410498},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR135))","v":0.5993333333333335},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS135))","v":0.75276209677419414},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT135))","v":1.2296625000000008},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU135))","v":1.3278118279569897},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV135))","v":1.7244905913978492},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW135))","v":1.0004263888888891},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ135-CX135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA135-CY135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB135-CZ135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC135-DA135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD135-DB135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE135-DC135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF135-DD135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG135-DE135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH135-DF135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI135-DG135))","v":0.34568279569892424},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ135-DH135))","v":0.87133736559139807},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK135-DI135))","v":0.18232499999999952},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL135-DJ135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM135-DK135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN135-DL135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO135-DM135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP135-DN135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ135-DO135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR135-DP135))","v":0},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS135-DQ135))","v":9.4762096774194116E-2},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT135-DR135))","v":0.18866250000000084},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU135-DS135))","v":0.51881182795698966},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV135-DT135))","v":1.0024905913978492},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B135,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW135-DU135))","v":0.24142638888888912},15472.178262553412,76583.262539793825,63116.821219439989,{"$f":"+HN135-'Revenue Requirement'!K133","v":0}]
[null,10597,"Hermiston, City of",0,0,{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD136)))","v":15.377000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE136)))","v":18.324999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF136)))","v":19.928000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG136)))","v":20.073},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH136)))","v":18.45},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI136)))","v":15.835000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ136)))","v":14.291},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK136)))","v":18.204999999999998},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL136)))","v":21.481999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM136)))","v":23.963999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN136)))","v":23.405999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO136)))","v":19.291},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP136)))","v":15.377000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ136)))","v":18.324999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR136)))","v":19.928000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS136)))","v":20.073},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT136)))","v":18.45},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU136)))","v":15.835000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV136)))","v":14.291},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW136)))","v":18.204999999999998},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX136)))","v":21.481999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY136)))","v":23.963999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ136)))","v":23.405999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA136)))","v":19.291},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.815081730769229},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.46748},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.869437499999998},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.741427884615385},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.27046},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.150175480769231},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.307334134615385},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.768324519230768},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.461852499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.662298076923076},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.174377314814816},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.937174479166666},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.377344907407407},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.473167499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.880445},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.752274038461538},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.446903645833332},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.152026442307694},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.307050480769231},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.766600961538462},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.460035},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.660858173076925},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.756550480769231},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.418112499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.676835365853659},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.48093769470405},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.957712209302327},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.525582317073169},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.482533783783783},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5520856269113157},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0110723684210523},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1229481707317088},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1827718750000003},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.628817073170731},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.08516346153846},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9393333333333338},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1216858974358974},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.485785046728971},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.966697674418604},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.534899390243902},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.468378472222222},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5535412844036696},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0108453947368421},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1216128048780494},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.181534375},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.627750000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.543448170731708},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B136,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B136,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3851062499999998},{"$f":"IF($D136=1,\"\",(AD136*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB136*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.431553763440858},{"$f":"IF($D136=1,\"\",(AE136*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC136*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.58304160887656},{"$f":"IF($D136=1,\"\",(AF136*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD136*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.523155913978494},{"$f":"IF($D136=1,\"\",(AG136*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE136*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.764549731182797},{"$f":"IF($D136=1,\"\",(AH136*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF136*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.510077586206895},{"$f":"IF($D136=1,\"\",(AI136*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG136*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.006736204576043},{"$f":"IF($D136=1,\"\",(AJ136*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH136*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.337801388888888},{"$f":"IF($D136=1,\"\",(AK136*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI136*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.602083333333335},{"$f":"IF($D136=1,\"\",(AL136*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ136*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.560038888888888},{"$f":"IF($D136=1,\"\",(AM136*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK136*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.884096774193548},{"$f":"IF($D136=1,\"\",(AN136*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL136*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.459545698924732},{"$f":"IF($D136=1,\"\",(AO136*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM136*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.071515277777777},{"$f":"IF($D136=1,\"\",(AP136*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN136*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.431423387096773},{"$f":"IF($D136=1,\"\",(AQ136*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO136*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.588355062413314},{"$f":"IF($D136=1,\"\",(AR136*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP136*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.533228494623655},{"$f":"IF($D136=1,\"\",(AS136*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ136*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.774721774193548},{"$f":"IF($D136=1,\"\",(AT136*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR136*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.598964285714287},{"$f":"IF($D136=1,\"\",(AU136*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS136*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.008413189771199},{"$f":"IF($D136=1,\"\",(AV136*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT136*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.337541666666668},{"$f":"IF($D136=1,\"\",(AW136*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU136*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.600530913978496},{"$f":"IF($D136=1,\"\",(AX136*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV136*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.558479166666666},{"$f":"IF($D136=1,\"\",(AY136*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW136*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.882821236559138},{"$f":"IF($D136=1,\"\",(AZ136*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX136*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.458301075268817},{"$f":"IF($D136=1,\"\",(BA136*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY136*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.070109722222222},1.7869999999999999,3.6850000000000001,1.97,2.4590000000000001,2.9809999999999999,1.9139999999999999,1.353,5.2130000000000001,6.274,5.16,5.9370000000000003,5.1719999999999997,1.7869999999999999,3.6850000000000001,1.97,2.4590000000000001,2.9809999999999999,1.9139999999999999,1.353,5.2130000000000001,6.274,5.16,5.9370000000000003,5.1719999999999997,{"$f":"IF($D136=1,\"\",MAX(F136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD136,0))","v":3.5619182692307714},{"$f":"IF($D136=1,\"\",MAX(G136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE136,0))","v":4.8575199999999992},{"$f":"IF($D136=1,\"\",MAX(H136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF136,0))","v":4.0585625000000025},{"$f":"IF($D136=1,\"\",MAX(I136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG136,0))","v":4.3315721153846152},{"$f":"IF($D136=1,\"\",MAX(J136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH136,0))","v":4.1795399999999994},{"$f":"IF($D136=1,\"\",MAX(K136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI136,0))","v":3.6848245192307694},{"$f":"IF($D136=1,\"\",MAX(L136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ136,0))","v":2.9836658653846158},{"$f":"IF($D136=1,\"\",MAX(M136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK136,0))","v":6.4366754807692299},{"$f":"IF($D136=1,\"\",MAX(N136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL136,0))","v":8.0201475000000002},{"$f":"IF($D136=1,\"\",MAX(O136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM136,0))","v":8.3017019230769229},{"$f":"IF($D136=1,\"\",MAX(P136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN136,0))","v":8.231622685185183},{"$f":"IF($D136=1,\"\",MAX(Q136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO136,0))","v":6.3538255208333343},{"$f":"IF($D136=1,\"\",MAX(R136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP136,0))","v":3.9996550925925938},{"$f":"IF($D136=1,\"\",MAX(S136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ136,0))","v":4.8518325000000004},{"$f":"IF($D136=1,\"\",MAX(T136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR136,0))","v":4.0475550000000009},{"$f":"IF($D136=1,\"\",MAX(U136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS136,0))","v":4.3207259615384626},{"$f":"IF($D136=1,\"\",MAX(V136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT136,0))","v":4.0030963541666669},{"$f":"IF($D136=1,\"\",MAX(W136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU136,0))","v":3.6829735576923071},{"$f":"IF($D136=1,\"\",MAX(X136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV136,0))","v":2.9839495192307695},{"$f":"IF($D136=1,\"\",MAX(Y136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW136,0))","v":6.4383990384615366},{"$f":"IF($D136=1,\"\",MAX(Z136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX136,0))","v":8.0219649999999998},{"$f":"IF($D136=1,\"\",MAX(AA136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY136,0))","v":8.3031418269230741},{"$f":"IF($D136=1,\"\",MAX(AB136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ136,0))","v":7.6494495192307674},{"$f":"IF($D136=1,\"\",MAX(AC136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA136,0))","v":6.8728875000000009},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD136-CX136))","v":1.7749182692307715},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE136-CY136))","v":1.1725199999999991},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF136-CZ136))","v":2.0885625000000028},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG136-DA136))","v":1.8725721153846151},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH136-DB136))","v":1.1985399999999995},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI136-DC136))","v":1.7708245192307694},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ136-DD136))","v":1.6306658653846158},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK136-DE136))","v":1.2236754807692298},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL136-DF136))","v":1.7461475000000002},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM136-DG136))","v":3.1417019230769228},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN136-DH136))","v":2.2946226851851828},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO136-DI136))","v":1.1818255208333346},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP136-DJ136))","v":2.2126550925925939},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ136-DK136))","v":1.1668325000000004},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR136-DL136))","v":2.0775550000000012},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS136-DM136))","v":1.8617259615384625},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT136-DN136))","v":1.022096354166667},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU136-DO136))","v":1.7689735576923071},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV136-DP136))","v":1.6309495192307695},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW136-DQ136))","v":1.2253990384615365},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX136-DR136))","v":1.7479649999999998},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY136-DS136))","v":3.143141826923074},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ136-DT136))","v":1.7124495192307672},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA136-DU136))","v":1.7008875000000012},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ136))","v":4.9454462365591425},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA136))","v":5.7419583911234398},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB136))","v":5.404844086021507},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC136))","v":5.3084502688172037},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD136))","v":4.9399224137931039},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE136))","v":4.8282637954239576},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF136))","v":3.9531986111111124},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG136))","v":7.6029166666666637},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH136))","v":9.921961111111111},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI136))","v":10.079903225806451},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ136))","v":9.9464543010752671},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK136))","v":8.2194847222222229},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL136))","v":4.9455766129032277},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM136))","v":5.7366449375866857},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN136))","v":5.3947715053763456},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO136))","v":5.2982782258064525},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP136))","v":4.8510357142857128},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ136))","v":4.8265868102288021},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR136))","v":3.953458333333332},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS136))","v":7.6044690860215027},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT136))","v":9.9235208333333329},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU136))","v":10.08117876344086},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV136))","v":9.9476989247311813},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW136))","v":8.2208902777777784},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ136-CX136))","v":3.1584462365591426},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA136-CY136))","v":2.0569583911234397},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB136-CZ136))","v":3.4348440860215073},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC136-DA136))","v":2.8494502688172036},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD136-DB136))","v":1.9589224137931041},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE136-DC136))","v":2.9142637954239579},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF136-DD136))","v":2.6001986111111126},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG136-DE136))","v":2.3899166666666636},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH136-DF136))","v":3.647961111111111},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI136-DG136))","v":4.9199032258064506},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ136-DH136))","v":4.0094543010752668},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK136-DI136))","v":3.0474847222222232},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL136-DJ136))","v":3.1585766129032278},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM136-DK136))","v":2.0516449375866856},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN136-DL136))","v":3.4247715053763459},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO136-DM136))","v":2.8392782258064524},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP136-DN136))","v":1.8700357142857129},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ136-DO136))","v":2.9125868102288024},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR136-DP136))","v":2.6004583333333322},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS136-DQ136))","v":2.3914690860215027},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT136-DR136))","v":3.6495208333333329},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU136-DS136))","v":4.9211787634408601},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV136-DT136))","v":4.0106989247311811},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B136,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW136-DU136))","v":3.0488902777777787},210977.37694510326,788794.26821062143,633418.22694510338,{"$f":"+HN136-'Revenue Requirement'!K134","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD137)))","v":18.420999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE137)))","v":18.300999999999998},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF137)))","v":18.692},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG137)))","v":18.725999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH137)))","v":18.356999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI137)))","v":18.507999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ137)))","v":18.34},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK137)))","v":19.155000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL137)))","v":21.085000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM137)))","v":21.474},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN137)))","v":21.49},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO137)))","v":20.074999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP137)))","v":18.420999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ137)))","v":18.300999999999998},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR137)))","v":18.692},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS137)))","v":18.725999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT137)))","v":18.356999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU137)))","v":18.507999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV137)))","v":18.34},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW137)))","v":19.155000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX137)))","v":21.085000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY137)))","v":21.474},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ137)))","v":21.49},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA137)))","v":20.074999999999999},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.049125},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.320229999999999},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.0017575},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.423901442307692},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.2943225},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.62065625},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.172560096153845},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.201507211538463},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.921115},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.088012019230771},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.388069444444444},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.233671874999999},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.620287037037038},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.521685000000002},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.210805000000001},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.626576923076922},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.590127604166668},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.826137019230767},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.372084134615385},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401355769230769},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.921115},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.088012019230771},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.095302884615386},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.504324999999998},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.42802743902439},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.139679127725859},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.524764534883722},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.405801829268292},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.156145270270269},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.31340978593272},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.979078947368421},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.413091463414634},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.10055625},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.954314024390246},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.413233974358974},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.615565476190476},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.419346153846156},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.338716510903428},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.71542441860465},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.60832012195122},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.230215277777777},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.502623853211009},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.176157894736843},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.615719512195124},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.10055625},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.954314024390246},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.51502743902439},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.44634375},{"$f":"IF($D137=1,\"\",(AD137*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB137*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.334447580645161},{"$f":"IF($D137=1,\"\",(AE137*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC137*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.239846047156728},{"$f":"IF($D137=1,\"\",(AF137*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD137*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.318846774193549},{"$f":"IF($D137=1,\"\",(AG137*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE137*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.415922043010752},{"$f":"IF($D137=1,\"\",(AH137*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF137*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.235557471264368},{"$f":"IF($D137=1,\"\",(AI137*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG137*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.045327052489906},{"$f":"IF($D137=1,\"\",(AJ137*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH137*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.090868055555553},{"$f":"IF($D137=1,\"\",(AK137*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI137*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.29478629032258},{"$f":"IF($D137=1,\"\",(AL137*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ137*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.111977777777778},{"$f":"IF($D137=1,\"\",(AM137*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK137*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.029069892473117},{"$f":"IF($D137=1,\"\",(AN137*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL137*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.398622311827957},{"$f":"IF($D137=1,\"\",(AO137*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM137*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.478555555555555},{"$f":"IF($D137=1,\"\",(AP137*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN137*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.536021505376347},{"$f":"IF($D137=1,\"\",(AQ137*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO137*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.44022468793343},{"$f":"IF($D137=1,\"\",(AR137*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP137*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.51939247311828},{"$f":"IF($D137=1,\"\",(AS137*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ137*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.61852822580645},{"$f":"IF($D137=1,\"\",(AT137*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR137*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.435879464285716},{"$f":"IF($D137=1,\"\",(AU137*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS137*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.24364872139973},{"$f":"IF($D137=1,\"\",(AV137*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT137*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.289359722222223},{"$f":"IF($D137=1,\"\",(AW137*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU137*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.495860215053767},{"$f":"IF($D137=1,\"\",(AX137*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV137*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.111977777777778},{"$f":"IF($D137=1,\"\",(AY137*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW137*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.029069892473117},{"$f":"IF($D137=1,\"\",(AZ137*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX137*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.398622311827957},{"$f":"IF($D137=1,\"\",(BA137*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY137*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.478555555555555},0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999,0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999,{"$f":"IF($D137=1,\"\",MAX(F137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD137,0))","v":1.3718749999999993},{"$f":"IF($D137=1,\"\",MAX(G137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE137,0))","v":1.9807699999999997},{"$f":"IF($D137=1,\"\",MAX(H137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF137,0))","v":1.6902425000000001},{"$f":"IF($D137=1,\"\",MAX(I137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG137,0))","v":2.3020985576923074},{"$f":"IF($D137=1,\"\",MAX(J137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH137,0))","v":2.0626774999999995},{"$f":"IF($D137=1,\"\",MAX(K137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI137,0))","v":1.8873437499999994},{"$f":"IF($D137=1,\"\",MAX(L137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ137,0))","v":2.1674399038461551},{"$f":"IF($D137=1,\"\",MAX(M137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK137,0))","v":2.9534927884615385},{"$f":"IF($D137=1,\"\",MAX(N137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL137,0))","v":3.1638850000000005},{"$f":"IF($D137=1,\"\",MAX(O137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM137,0))","v":3.3859879807692295},{"$f":"IF($D137=1,\"\",MAX(P137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN137,0))","v":3.1019305555555547},{"$f":"IF($D137=1,\"\",MAX(Q137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO137,0))","v":1.8413281250000004},{"$f":"IF($D137=1,\"\",MAX(R137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP137,0))","v":1.8007129629629617},{"$f":"IF($D137=1,\"\",MAX(S137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ137,0))","v":1.7793149999999969},{"$f":"IF($D137=1,\"\",MAX(T137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR137,0))","v":1.4811949999999996},{"$f":"IF($D137=1,\"\",MAX(U137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS137,0))","v":2.0994230769230775},{"$f":"IF($D137=1,\"\",MAX(V137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT137,0))","v":1.7668723958333317},{"$f":"IF($D137=1,\"\",MAX(W137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU137,0))","v":1.6818629807692318},{"$f":"IF($D137=1,\"\",MAX(X137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV137,0))","v":1.9679158653846152},{"$f":"IF($D137=1,\"\",MAX(Y137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW137,0))","v":2.7536442307692326},{"$f":"IF($D137=1,\"\",MAX(Z137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX137,0))","v":3.1638850000000005},{"$f":"IF($D137=1,\"\",MAX(AA137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY137,0))","v":3.3859879807692295},{"$f":"IF($D137=1,\"\",MAX(AB137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ137,0))","v":2.3946971153846128},{"$f":"IF($D137=1,\"\",MAX(AC137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA137,0))","v":2.5706750000000014},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD137-CX137))","v":1.3718749999999993},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE137-CY137))","v":1.9807699999999997},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF137-CZ137))","v":1.6902425000000001},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG137-DA137))","v":2.3020985576923074},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH137-DB137))","v":2.0626774999999995},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI137-DC137))","v":1.8873437499999994},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ137-DD137))","v":2.0184399038461551},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK137-DE137))","v":1.9374927884615385},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL137-DF137))","v":1.9598850000000005},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM137-DG137))","v":1.9469879807692294},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN137-DH137))","v":3.0129305555555548},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO137-DI137))","v":1.4763281250000004},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP137-DJ137))","v":1.8007129629629617},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ137-DK137))","v":1.7793149999999969},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR137-DL137))","v":1.4811949999999996},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS137-DM137))","v":2.0994230769230775},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT137-DN137))","v":1.7668723958333317},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU137-DO137))","v":1.6818629807692318},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV137-DP137))","v":1.8189158653846151},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW137-DQ137))","v":1.7376442307692326},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX137-DR137))","v":1.9598850000000005},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY137-DS137))","v":1.9469879807692294},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ137-DT137))","v":2.3056971153846129},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA137-DU137))","v":2.2056750000000012},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ137))","v":2.0865524193548382},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA137))","v":2.0611539528432701},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB137))","v":2.3731532258064512},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC137))","v":2.3100779569892467},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD137))","v":2.1214425287356313},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE137))","v":2.462672947510093},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF137))","v":2.2491319444444464},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG137))","v":2.8602137096774207},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH137))","v":3.9730222222222231},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI137))","v":3.4449301075268828},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ137))","v":3.0913776881720416},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK137))","v":2.5964444444444439},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL137))","v":1.8849784946236525},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM137))","v":1.8607753120665684},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN137))","v":2.1726075268817198},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO137))","v":2.1074717741935487},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP137))","v":1.9211205357142838},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ137))","v":2.2643512786002695},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR137))","v":2.0506402777777772},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS137))","v":2.6591397849462339},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT137))","v":3.9730222222222231},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU137))","v":3.4449301075268828},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV137))","v":3.0913776881720416},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW137))","v":2.5964444444444439},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ137-CX137))","v":2.0865524193548382},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA137-CY137))","v":2.0611539528432701},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB137-CZ137))","v":2.3731532258064512},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC137-DA137))","v":2.3100779569892467},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD137-DB137))","v":2.1214425287356313},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE137-DC137))","v":2.462672947510093},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF137-DD137))","v":2.1001319444444464},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG137-DE137))","v":1.8442137096774207},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH137-DF137))","v":2.7690222222222234},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI137-DG137))","v":2.0059301075268827},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ137-DH137))","v":3.0023776881720416},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK137-DI137))","v":2.2314444444444437},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL137-DJ137))","v":1.8849784946236525},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM137-DK137))","v":1.8607753120665684},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN137-DL137))","v":2.1726075268817198},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO137-DM137))","v":2.1074717741935487},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP137-DN137))","v":1.9211205357142838},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ137-DO137))","v":2.2643512786002695},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR137-DP137))","v":1.9016402777777772},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS137-DQ137))","v":1.6431397849462339},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT137-DR137))","v":2.7690222222222234},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU137-DS137))","v":2.0059301075268827},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV137-DT137))","v":3.0023776881720416},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B137,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW137-DU137))","v":2.2314444444444437},224197.04378463759,290829.86204002739,256961.76378463759,{"$f":"+HN137-'Revenue Requirement'!K135","v":0}]
[null,11680,"Weiser, City of",0,0,{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD138)))","v":8.0340000000000007},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE138)))","v":9.343},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF138)))","v":10.128},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG138)))","v":10.073},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH138)))","v":9.2789999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI138)))","v":8.8689999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ138)))","v":8.3490000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK138)))","v":7.524},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL138)))","v":10.722},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM138)))","v":11.33},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN138)))","v":11.162000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO138)))","v":8.3510000000000009},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP138)))","v":8.0489999999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ138)))","v":9.36},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR138)))","v":10.147},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS138)))","v":10.093},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT138)))","v":9.2959999999999994},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU138)))","v":8.8859999999999992},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV138)))","v":8.3650000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW138)))","v":7.5380000000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX138)))","v":10.742000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY138)))","v":11.352},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ138)))","v":11.183999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA138)))","v":8.3670000000000009},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4300120192307695},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2810524999999995},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3719249999999992},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6217908653846145},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7245749999999997},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7754158653846153},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2619326923076919},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1294831730769221},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9507275000000002},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7269591346153845},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2163935185185188},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.393190104166667},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4194861111111106},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2951700000000006},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3882150000000006},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6386658653846151},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7399739583333336},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7885793269230765},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2739927884615394},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1412668269230766},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9641475000000002},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7439278846153847},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2679759615384611},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3744174999999998},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.834478658536586},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7865140186915891},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7896976744186048},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0036310975609748},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2027027027027026},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3336697247706422},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7046315789473683},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4292408536585368},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9394906249999995},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0565487804878053},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6409038461538463},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5651130952380949},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7935833333333333},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7977320872274136},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8029156976744183},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0173414634146347},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2206840277777777},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3440275229357797},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7136973684210526},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4377652439024393},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.94903125},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0683079268292683},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7326768292682928},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5212750000000002},{"$f":"IF($D138=1,\"\",(AD138*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB138*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7266048387096786},{"$f":"IF($D138=1,\"\",(AE138*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC138*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6156615811373092},{"$f":"IF($D138=1,\"\",(AF138*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD138*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6403575268817194},{"$f":"IF($D138=1,\"\",(AG138*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE138*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9084086021505371},{"$f":"IF($D138=1,\"\",(AH138*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF138*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0773419540229883},{"$f":"IF($D138=1,\"\",(AI138*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG138*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1408923283983849},{"$f":"IF($D138=1,\"\",(AJ138*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH138*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6044055555555552},{"$f":"IF($D138=1,\"\",(AK138*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI138*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3799139784946233},{"$f":"IF($D138=1,\"\",(AL138*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ138*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0568444444444447},{"$f":"IF($D138=1,\"\",(AM138*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK138*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5496814516129032},{"$f":"IF($D138=1,\"\",(AN138*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL138*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1363494623655903},{"$f":"IF($D138=1,\"\",(AO138*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM138*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5400875000000003},{"$f":"IF($D138=1,\"\",(AP138*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN138*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7376559139784939},{"$f":"IF($D138=1,\"\",(AQ138*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO138*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6284882108183067},{"$f":"IF($D138=1,\"\",(AR138*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP138*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6552271505376339},{"$f":"IF($D138=1,\"\",(AS138*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ138*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9238884408602148},{"$f":"IF($D138=1,\"\",(AT138*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR138*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0888497023809531},{"$f":"IF($D138=1,\"\",(AU138*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS138*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1528209959623155},{"$f":"IF($D138=1,\"\",(AV138*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT138*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.615201388888889},{"$f":"IF($D138=1,\"\",(AW138*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU138*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3902607526881718},{"$f":"IF($D138=1,\"\",(AX138*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV138*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0685402777777782},{"$f":"IF($D138=1,\"\",(AY138*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW138*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5643534946236555},{"$f":"IF($D138=1,\"\",(AZ138*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX138*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1502634408602157},{"$f":"IF($D138=1,\"\",(BA138*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY138*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5507986111111105},1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999,1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999,{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD138,0))","v":1.6039879807692312},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE138,0))","v":2.0619475000000005},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF138,0))","v":1.7560750000000009},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG138,0))","v":1.4512091346153859},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH138,0))","v":1.5544250000000002},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI138,0))","v":2.0935841346153845},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ138,0))","v":2.0870673076923083},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK138,0))","v":1.3945168269230779},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL138,0))","v":3.7712724999999994},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM138,0))","v":2.6030408653846155},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN138,0))","v":2.945606481481482},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO138,0))","v":1.9578098958333339},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP138,0))","v":1.6295138888888889},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ138,0))","v":2.0648299999999988},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR138,0))","v":1.7587849999999996},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS138,0))","v":1.4543341346153849},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT138,0))","v":1.5560260416666658},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU138,0))","v":2.0974206730769227},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV138,0))","v":2.0910072115384608},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW138,0))","v":1.3967331730769237},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX138,0))","v":3.7778525000000007},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY138,0))","v":2.6080721153846156},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ138,0))","v":2.9160240384615381},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA138,0))","v":1.992582500000001},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD138-CX138))","v":0.45998798076923131},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE138-CY138))","v":0.5699475000000005},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF138-CZ138))","v":0.62307500000000093},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG138-DA138))","v":4.7209134615386006E-2},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH138-DB138))","v":0.2194250000000002},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI138-DC138))","v":0.71758413461538462},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ138-DD138))","v":0.88706730769230835},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK138-DE138))","v":0.1665168269230779},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL138-DF138))","v":1.3792724999999995},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM138-DG138))","v":0.97404086538461554},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN138-DH138))","v":0.27560648148148204},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO138-DI138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP138-DJ138))","v":0.48551388888888902},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ138-DK138))","v":0.57282999999999884},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR138-DL138))","v":0.62578499999999959},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS138-DM138))","v":5.033413461538494E-2},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT138-DN138))","v":0.22102604166666584},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU138-DO138))","v":0.72142067307692281},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV138-DP138))","v":0.89100721153846085},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW138-DQ138))","v":0.1687331730769237},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX138-DR138))","v":1.3858525000000008},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY138-DS138))","v":0.97907211538461558},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ138-DT138))","v":0.2460240384615382},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA138-DU138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ138))","v":2.3073951612903221},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA138))","v":2.7273384188626908},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB138))","v":2.4876424731182807},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC138))","v":2.1645913978494633},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD138))","v":2.2016580459770116},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE138))","v":2.7281076716016148},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF138))","v":2.744594444444445},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG138))","v":2.1440860215053767},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH138))","v":4.6651555555555548},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI138))","v":3.7803185483870969},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ138))","v":4.0256505376344105},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK138))","v":2.8109125000000006},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL138))","v":2.3113440860215055},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM138))","v":2.7315117891816927},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN138))","v":2.4917728494623663},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO138))","v":2.1691115591397852},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP138))","v":2.2071502976190462},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ138))","v":2.7331790040376838},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR138))","v":2.7497986111111112},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS138))","v":2.1477392473118284},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT138))","v":4.6734597222222227},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU138))","v":3.7876465053763448},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV138))","v":4.0337365591397836},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW138))","v":2.8162013888888904},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ138-CX138))","v":1.1633951612903222},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA138-CY138))","v":1.2353384188626908},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB138-CZ138))","v":1.3546424731182807},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC138-DA138))","v":0.76059139784946339},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD138-DB138))","v":0.86665804597701168},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE138-DC138))","v":1.3521076716016149},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF138-DD138))","v":1.544594444444445},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG138-DE138))","v":0.91608602150537677},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH138-DF138))","v":2.2731555555555549},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI138-DG138))","v":2.1513185483870969},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ138-DH138))","v":1.3556505376344106},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK138-DI138))","v":0.6889125000000007},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL138-DJ138))","v":1.1673440860215056},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM138-DK138))","v":1.2395117891816927},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN138-DL138))","v":1.3587728494623663},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO138-DM138))","v":0.76511155913978524},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP138-DN138))","v":0.87215029761904628},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ138-DO138))","v":1.3571790040376839},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR138-DP138))","v":1.5497986111111113},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS138-DQ138))","v":0.91973924731182843},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT138-DR138))","v":2.2814597222222228},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU138-DS138))","v":2.1586465053763448},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV138-DT138))","v":1.3637365591397836},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B138,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW138-DU138))","v":0.69420138888889049},52496.322089823727,332526.27497219515,238682.93361326121,{"$f":"+HN138-'Revenue Requirement'!K136","v":0}]
[null,12026,"Jefferson County PUD #1",0,0,{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD139)))","v":59.784999999999997},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE139)))","v":81.819999999999993},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF139)))","v":94.567999999999998},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG139)))","v":97.305999999999997},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH139)))","v":89.772000000000006},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI139)))","v":80.929000000000002},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ139)))","v":71.134},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK139)))","v":58.436},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL139)))","v":49.981999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM139)))","v":42.783000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN139)))","v":42.78},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO139)))","v":53.076000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP139)))","v":60.042999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ139)))","v":82.135000000000005},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR139)))","v":94.853999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS139)))","v":97.605000000000004},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT139)))","v":90.049000000000007},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU139)))","v":81.206999999999994},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV139)))","v":71.405000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW139)))","v":58.716000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX139)))","v":50.264000000000003},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY139)))","v":43.036000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ139)))","v":43.06},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA139)))","v":53.384},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.331281249999996},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.510692499999998},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.805557500000006},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.631432692307698},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.965697499999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.705656249999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.957252403846155},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.174519230769228},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.482815000000002},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233050480769229},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.098124999999996},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.167338541666666},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.464666666666666},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8138425},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.862612499999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.739242788461539},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.89477083333334},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.974326923076923},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.241365384615385},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51576201923077},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.836777499999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572843749999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.627793269230772},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.304749999999999},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.872975609756097},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.98959501557632},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.919741279069768},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.904283536585368},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.463597972972977},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.510828746177367},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.902608552631577},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.307426829268287},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.715025000000004},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.692490853658537},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.507798076923081},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.15769642857143},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.998089743589745},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.240757009345792},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966485465116286},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.994990853658535},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.092440972222221},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.740681957186546},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.14578289473684},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.590344512195124},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.997534374999997},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.954338414634144},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.94194817073171},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.294074999999999},{"$f":"IF($D139=1,\"\",(AD139*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB139*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.602350806451611},{"$f":"IF($D139=1,\"\",(AE139*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC139*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.271757281553398},{"$f":"IF($D139=1,\"\",(AF139*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD139*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.309965053763442},{"$f":"IF($D139=1,\"\",(AG139*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE139*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.902259408602156},{"$f":"IF($D139=1,\"\",(AH139*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF139*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.924574712643683},{"$f":"IF($D139=1,\"\",(AI139*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG139*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.099049798115743},{"$f":"IF($D139=1,\"\",(AJ139*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH139*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.978625000000001},{"$f":"IF($D139=1,\"\",(AK139*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI139*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.147091397849458},{"$f":"IF($D139=1,\"\",(AL139*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ139*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.030463888888889},{"$f":"IF($D139=1,\"\",(AM139*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK139*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.467857526881723},{"$f":"IF($D139=1,\"\",(AN139*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL139*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.495729838709671},{"$f":"IF($D139=1,\"\",(AO139*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM139*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.429505555555551},{"$f":"IF($D139=1,\"\",(AP139*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN139*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.914166666666667},{"$f":"IF($D139=1,\"\",(AQ139*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO139*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.551761442441055},{"$f":"IF($D139=1,\"\",(AR139*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP139*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.362252688172049},{"$f":"IF($D139=1,\"\",(AS139*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ139*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.002529569892474},{"$f":"IF($D139=1,\"\",(AT139*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR139*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.693772321428575},{"$f":"IF($D139=1,\"\",(AU139*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS139*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.350636608344551},{"$f":"IF($D139=1,\"\",(AV139*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT139*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.245452777777771},{"$f":"IF($D139=1,\"\",(AW139*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU139*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.462620967741941},{"$f":"IF($D139=1,\"\",(AX139*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV139*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.352669444444444},{"$f":"IF($D139=1,\"\",(AY139*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW139*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.773287634408597},{"$f":"IF($D139=1,\"\",(AZ139*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX139*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.798549731182796},{"$f":"IF($D139=1,\"\",(BA139*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY139*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.744450000000001},20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992,20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992,{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD139,0))","v":13.45371875},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE139,0))","v":26.309307499999996},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF139,0))","v":28.762442499999992},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG139,0))","v":29.6745673076923},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH139,0))","v":26.806302500000008},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI139,0))","v":24.223343750000005},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ139,0))","v":22.176747596153845},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK139,0))","v":18.261480769230772},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL139,0))","v":11.499184999999997},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM139,0))","v":5.549949519230772},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN139,0))","v":5.6818750000000051},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO139,0))","v":13.908661458333334},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP139,0))","v":13.578333333333333},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ139,0))","v":26.321157500000005},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR139,0))","v":28.991387500000002},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS139,0))","v":29.865757211538465},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT139,0))","v":25.154229166666667},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU139,0))","v":24.232673076923071},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV139,0))","v":22.163634615384616},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW139,0))","v":18.200237980769231},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX139,0))","v":11.427222500000006},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY139,0))","v":5.4631562500000044},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ139,0))","v":5.4322067307692308},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA139,0))","v":14.079250000000002},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD139-CX139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE139-CY139))","v":6.9563074999999941},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF139-CZ139))","v":8.87444249999999},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG139-DA139))","v":14.5435673076923},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH139-DB139))","v":8.0083025000000099},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI139-DC139))","v":5.5103437500000041},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ139-DD139))","v":5.3657475961538452},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK139-DE139))","v":3.4534807692307723},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL139-DF139))","v":3.7371849999999975},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM139-DG139))","v":2.6659495192307721},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN139-DH139))","v":3.2668750000000051},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO139-DI139))","v":5.2276614583333352},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP139-DJ139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ139-DK139))","v":6.9681575000000038},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR139-DL139))","v":9.1033875000000002},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS139-DM139))","v":14.734757211538465},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT139-DN139))","v":6.3562291666666688},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU139-DO139))","v":5.5196730769230697},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV139-DP139))","v":5.3526346153846163},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW139-DQ139))","v":3.3922379807692309},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX139-DR139))","v":3.6652225000000067},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY139-DS139))","v":2.5791562500000045},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ139-DT139))","v":3.0172067307692307},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA139-DU139))","v":5.3982500000000027},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ139))","v":17.182649193548386},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA139))","v":30.548242718446595},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB139))","v":34.258034946236556},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC139))","v":34.403740591397842},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD139))","v":30.847425287356323},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE139))","v":27.829950201884259},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF139))","v":25.155374999999999},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG139))","v":21.288908602150542},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH139))","v":14.95153611111111},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI139))","v":9.3151424731182786},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ139))","v":9.2842701612903298},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK139))","v":17.64649444444445},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL139))","v":17.128833333333333},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM139))","v":30.58323855755895},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN139))","v":34.49174731182795},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO139))","v":34.60247043010753},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP139))","v":29.355227678571431},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ139))","v":27.856363391655442},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR139))","v":25.15954722222223},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS139))","v":21.25337903225806},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT139))","v":14.911330555555558},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU139))","v":9.2627123655914048},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV139))","v":9.2614502688172067},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW139))","v":17.63955},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ139-CX139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA139-CY139))","v":11.195242718446593},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB139-CZ139))","v":14.370034946236554},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC139-DA139))","v":19.272740591397842},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD139-DB139))","v":12.049425287356325},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE139-DC139))","v":9.1169502018842579},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF139-DD139))","v":8.3443749999999994},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG139-DE139))","v":6.4809086021505422},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH139-DF139))","v":7.1895361111111109},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI139-DG139))","v":6.4311424731182782},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ139-DH139))","v":6.8692701612903297},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK139-DI139))","v":8.9654944444444507},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL139-DJ139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM139-DK139))","v":11.230238557558948},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN139-DL139))","v":14.603747311827949},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO139-DM139))","v":19.47147043010753},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP139-DN139))","v":10.557227678571433},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ139-DO139))","v":9.1433633916554413},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR139-DP139))","v":8.3485472222222299},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS139-DQ139))","v":6.4453790322580602},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT139-DR139))","v":7.1493305555555589},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU139-DS139))","v":6.3787123655914044},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV139-DT139))","v":6.8464502688172066},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B139,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW139-DU139))","v":8.9585500000000007},660366.27590905468,2555482.6331234761,2094373.2359611376,{"$f":"+HN139-'Revenue Requirement'!K137","v":0}]
[null,10298,"PNGC Aggregate",1,0,{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(F$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AD140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(G$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AE140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(H$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AF140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(I$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AG140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(J$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AH140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(K$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AI140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(L$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AJ140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(M$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AK140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(N$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AL140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(O$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AM140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(P$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AN140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(Q$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AO140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(R$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AP140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(S$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AQ140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(T$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AR140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(U$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AS140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(V$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AT140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(W$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AU140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(X$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AV140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(Y$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AW140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(Z$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AX140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(AA$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AY140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(AB$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+AZ140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(Init!$B$18=\"No\",1,Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,Existing!$B:$ZZ,MATCH(AC$4,Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B140,TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$ZZ$3,0),FALSE),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BA140)))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AD$4,Init!$I:$L,MATCH(LEFT(AD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AE$4,Init!$I:$L,MATCH(LEFT(AE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AF$4,Init!$I:$L,MATCH(LEFT(AF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AG$4,Init!$I:$L,MATCH(LEFT(AG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AH$4,Init!$I:$L,MATCH(LEFT(AH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AI$4,Init!$I:$L,MATCH(LEFT(AI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AJ$4,Init!$I:$L,MATCH(LEFT(AJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AK$4,Init!$I:$L,MATCH(LEFT(AK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AL$4,Init!$I:$L,MATCH(LEFT(AL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AM$4,Init!$I:$L,MATCH(LEFT(AM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AN$4,Init!$I:$L,MATCH(LEFT(AN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AO$4,Init!$I:$L,MATCH(LEFT(AO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(AZ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(AZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BA$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BA$4),BlockShaping!$O$2:$AA$2,0),FALSE)))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BB$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BC$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BD$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BE$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BF$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BG$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BH$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BI$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BJ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BK$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BL$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BM$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BN$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BO$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BP$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BQ$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BR$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BS$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BT$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BU$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BV$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BW$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BX$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF($E140=0,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E140=1,VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,Tier1!$B:$ZZ,MATCH(BY$4,Tier1!$B$2:$ZZ$2,0),FALSE)))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AD140*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BB140*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AE140*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BC140*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AF140*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BD140*VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AG140*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BE140*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AH140*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BF140*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AI140*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BG140*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AJ140*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BH140*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AK140*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BI140*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AL140*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BJ140*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AM140*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BK140*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AN140*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BL140*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AO140*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BM140*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AP140*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BN140*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AQ140*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BO140*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AR140*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BP140*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AS140*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BQ140*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AT140*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BR140*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AU140*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BS140*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AV140*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BT140*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AW140*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BU140*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AX140*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BV140*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AY140*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BW140*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(AZ140*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BX140*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BA140*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BY140*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},167.59800000000001,203.06399999999999,143.179,168.755,227.52199999999999,159.56800000000001,154.1,75.454999999999998,38.250999999999998,32.799999999999997,28.911999999999999,62.253,167.59800000000001,203.06399999999999,143.179,168.755,227.52199999999999,159.56800000000001,154.1,75.454999999999998,38.250999999999998,32.799999999999997,28.911999999999999,62.253,{"$f":"IF($D140=1,\"\",MAX(F140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE))-AD140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(G140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE))-AE140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(H140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE))-AF140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(I140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE))-AG140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(J140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE))-AH140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(K140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE))-AI140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(L140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE))-AJ140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(M140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE))-AK140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(N140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE))-AL140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(O140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE))-AM140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(P140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE))-AN140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Q140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE))-AO140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(R140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE))-AP140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(S140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE))-AQ140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(T140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE))-AR140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(U140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE))-AS140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(V140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE))-AT140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(W140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE))-AU140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(X140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE))-AV140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Y140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE))-AW140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Z140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE))-AX140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AA140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE))-AY140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AB140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE))-AZ140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AC140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*(VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE))-BA140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-AD140-CX140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-AE140-CY140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-AF140-CZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-AG140-DA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-AH140-DB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-AI140-DC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-AJ140-DD140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-AK140-DE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-AL140-DF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-AM140-DG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-AN140-DH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-AO140-DI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-AP140-DJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-AQ140-DK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-AR140-DL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-AS140-DM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-AT140-DN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-AU140-DO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-AV140-DP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-AW140-DQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-AX140-DR140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-AY140-DS140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-AZ140-DT140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-BA140-DU140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(F$4,CSP!$B$2:$ZZ$2,0),FALSE)-BZ140-CX140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(G$4,CSP!$B$2:$ZZ$2,0),FALSE)-CA140-CY140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(H$4,CSP!$B$2:$ZZ$2,0),FALSE)-CB140-CZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(I$4,CSP!$B$2:$ZZ$2,0),FALSE)-CC140-DA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(J$4,CSP!$B$2:$ZZ$2,0),FALSE)-CD140-DB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(K$4,CSP!$B$2:$ZZ$2,0),FALSE)-CE140-DC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(L$4,CSP!$B$2:$ZZ$2,0),FALSE)-CF140-DD140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(M$4,CSP!$B$2:$ZZ$2,0),FALSE)-CG140-DE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(N$4,CSP!$B$2:$ZZ$2,0),FALSE)-CH140-DF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(O$4,CSP!$B$2:$ZZ$2,0),FALSE)-CI140-DG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(P$4,CSP!$B$2:$ZZ$2,0),FALSE)-CJ140-DH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Q$4,CSP!$B$2:$ZZ$2,0),FALSE)-CK140-DI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(R$4,CSP!$B$2:$ZZ$2,0),FALSE)-CL140-DJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(S$4,CSP!$B$2:$ZZ$2,0),FALSE)-CM140-DK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(T$4,CSP!$B$2:$ZZ$2,0),FALSE)-CN140-DL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(U$4,CSP!$B$2:$ZZ$2,0),FALSE)-CO140-DM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(V$4,CSP!$B$2:$ZZ$2,0),FALSE)-CP140-DN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(W$4,CSP!$B$2:$ZZ$2,0),FALSE)-CQ140-DO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(X$4,CSP!$B$2:$ZZ$2,0),FALSE)-CR140-DP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Y$4,CSP!$B$2:$ZZ$2,0),FALSE)-CS140-DQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(Z$4,CSP!$B$2:$ZZ$2,0),FALSE)-CT140-DR140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AA$4,CSP!$B$2:$ZZ$2,0),FALSE)-CU140-DS140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AB$4,CSP!$B$2:$ZZ$2,0),FALSE)-CV140-DT140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$18=\"No\",0,1-Init!$B$20)*VLOOKUP($B140,CSP!$B:$ZZ,MATCH(AC$4,CSP!$B$2:$ZZ$2,0),FALSE)-CW140-DU140))","v":""},0,0,0,{"$f":"+HN140-'Revenue Requirement'!K138","v":0}]

{"sheet":"Demand Revenues Marginal","index":12,"n_rows":140,"n_cols":79,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,"Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":4452090.5721798157},5020204.1327281548,11537361.305905519,9000179.011066189,6673681.0173268849,6001914.0792965256,3721397.146535038,2353827.1926579936,3269292.0581971584,11251898.5056524,16768403.187331552,9371543.1513030194,4977084.5283013545,5235829.7729940079,12089849.417004468,9298155.6079007871,6781073.6561842104,6415311.0221811412,3856469.4012946556,2386822.4898138582,3396983.2440601443,11278575.289888006,16949946.725539681,9964944.8712166175,null,20983511.56954699,21748508.591430884,35217724.663737006,28703242.539592925,27744016.971678659,18840767.497246291,10585015.896780195,7505357.2777082426,7611655.961454317,24587769.032206949,32958637.148470722,25438091.064026412,21060328.763197895,22042778.823110949,35661786.089444995,29219737.948698346,28158354.102781985,19227972.058194831,10813101.966889398,7637450.2055744426,7730842.2559495149,24704904.137169659,33891591.518621944,25634021.145955805,null,17221056.99868134,18513739.575516511,28674388.081218448,24307629.439650297,24555356.390172333,16313332.702766713,9325436.4489353914,6349215.7356095947,6207107.4366795616,19989866.772956584,26933746.916218299,20022537.949212398,17800353.945435014,18735940.658930894,{"$f":"+SUM(BR5:BR140)","v":29345333.907017406},24589314.063696422,24616679.870316111,16727187.734746944,9466934.5677815471,6398842.8970683459,6342480.6248425459,20045264.657384489,27102175.654608034,20698408.482016616]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":805.12081730769091},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":740.95000000000039},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":508.3848250000014},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1379.7026923076919},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1092.5628000000006},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1429.610913461539},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206.45290865384598},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":356.91478365384609},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2236.932638888889},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1458.8789062499993},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":820.09416666666721},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":776.34375000000102},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":556.12017499999888},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1410.2683653846154},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1981.0624999999991},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1440.1983173076924},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213.11920673076986},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":359.94375000000008},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2263.9090384615374},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1426.6293749999988},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4179.0427083333325},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3335.4008173076909},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3313.45},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5047.5948250000019},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5227.9026923076917},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4054.5928000000008},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3349.8509134615388},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1601.9029086538458},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1293.064783653846},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3278.1126388888888},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3868.6289062499991},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3350.374166666667},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3348.8437500000009},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5095.3301749999991},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5258.4683653846159},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4943.0924999999988},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3360.4383173076922},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1608.5692067307698},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1296.09375},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3305.0890384615377},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3836.3793749999986}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2519.0873798076914},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1987.7571249999992},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4950.2094444444456},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5622.3515625000009},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2660.8411805555561},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1974.8289843749994},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4244.063653846154},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5998.2375000000002},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17799.53125},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11997.26737980769},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11234.537124999999},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26768.369444444441},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18844.1015625},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12139.021180555555},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11221.608984375},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26062.223653846151},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19219.987499999999}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118610.09069711532},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":187145.67812500018},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":345617.96002499963},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":357517.94865384593},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93978.790525000586},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161567.4095192306},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":237697.28334134593},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140407.80069999979},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":722202.94519230875},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1005667.6466666671},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18638.607421874745},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":187633.57976851848},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":188698.84687499993},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":359029.14970000018},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":366399.99971153843},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21258.565364583821},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162653.44269230778},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":238236.34831730768},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":142200.80689999994},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":728477.22749999992},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":848662.67264423147},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":123367.91625000068},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1184947.7440456985},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1138718.0235607938},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1014181.0532040233},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":613153.61291541567},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":462150.87769444432},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":393439.55315343238},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":538413.21166666632},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1493963.0543672475},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2334542.6744086025},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1198055.4742069892},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":955541.01822916733},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":540376.08749999991},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2344102.9015818867},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1055705.8260416675},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":530257.61069711531},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":688161.92812500021},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":951622.58002499968},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1054605.8286538459},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":942026.56052500056},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":509359.44951923063},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":406989.73334134591},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":342275.83677884599},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":436253.92069999973},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1245943.4251923086},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2045076.0866666669},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":740734.85742187477},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":599281.09976851835},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":689715.09687499993},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":965033.76970000018},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1063487.8797115383},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":869306.33536458376},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":510445.48269230779},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":407528.79831730766},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":343253.88906250015},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":438046.9268999999},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1252217.7075},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1888071.1126442314},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":845464.16625000059}]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3243.7562500000049},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212107.47512499982},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":105410.45307692292},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24795.470100000042},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10742.001923076827},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14714.395673076879},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23477.191300000002},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":214628.93173076923},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":284980.793611111},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66466.480468749971},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19104.948657407367},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1712.2875000000226},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213316.82644999999},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108316.0421153846},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1505.9205989584411},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10585.407259615396},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14348.735817307688},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23052.244000000013},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213853.05307692301},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":233948.49894230781},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102637.56374999987},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":293089.10208333324},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":101199.28447115365},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164383.75625000001},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":407494.35512499989},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":315175.29307692288},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":295848.54010000004},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164780.30192307683},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88761.705649038428},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86043.495673076875},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82720.911299999992},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":315569.41173076926},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447917.69361111097},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":222972.73046874997},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":123655.28865740736},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162852.28750000001},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":408703.70645000006},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":318080.88211538456},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":272558.99059895839},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164623.70725961539},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88376.135913461534},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85677.835817307699},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82295.964000000007},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":314793.53307692305},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":396885.3989423078},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":259143.81374999988}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118786.50533653845},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46937.05624999998},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":113852.45852499997},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65414.709615384636},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33997.683024999918},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57746.88778846155},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":123411.90906250002},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49236.018870192311},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7928.1785999999665},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":179456.64692307689},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":366830.29736111115},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130641.380859375},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146162.55749999988},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50996.465625000026},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120069.2012},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70579.709038461486},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31144.921145833374},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61279.105817307725},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125462.05129807681},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51130.61358173081},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9691.7259000001177},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185245.78365384642},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311895.04701923096},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":180512.01374999993},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":396596.96666666656},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":240727.33533653847},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120979.55624999998},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202628.15852499995},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":149110.34961538465},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164228.6330249999},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137314.92778846156},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":190504.25906250003},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":148049.2188701923},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66477.378599999967},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":257058.56692307684},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":440722.99736111111},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":319647.380859375},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":268103.3874999999},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125038.96562500001},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":208844.90119999999},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154275.34903846149},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161375.87114583337},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140847.14581730773},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":192554.40129807682},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":149943.81358173082},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68240.925900000118},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":262847.7036538464},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":385787.74701923097},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":369518.01374999993}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2342.7973798077051},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29435.918750000008},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30532.781824999965},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26123.305576923016},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24160.437099999988},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7812.0599000000038},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24484.185384615375},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56267.390277777828},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16290.615234375018},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5131.1816203703929},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29435.918749999983},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30532.781825000013},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26123.305576923056},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23359.630156250048},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7812.0598999999893},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24484.185384615332},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52242.71567307692},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20020.400624999984},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107905.60520833332},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63297.657379807701},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79590.918750000012},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124731.43182499998},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85060.385576923029},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93063.157099999982},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19005.859899999999},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60023.545384615383},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85451.510277777823},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66449.115234375015},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66086.041620370394},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79590.918749999983},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124731.43182500002},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85060.385576923058},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92262.350156250046},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19005.859899999989},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60023.54538461534},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81426.835673076916},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70178.90062499998}]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9475.8343750000167},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17755.742549999999},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42596.477974999914},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13082.349375000033},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6880.0264423076924},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19805.401799999971},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34458.78076923074},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85919.221111111125},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65600.576171874971},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8610.6125000000011},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15872.97465000006},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41054.332395833306},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12187.292451923093},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6468.5048076922958},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19659.727199999979},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33880.363653846216},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82580.381826923011},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67453.301250000019},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155107.62812499999},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36391.570625},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59237.08437500002},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83058.772549999994},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40856.637500000004},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":113444.73797499991},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49003.029375000035},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20706.884903846152},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21613.526442307695},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36846.36179999997},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106443.50076923074},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164738.10111111111},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115720.82617187497},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37154.725810185191},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58371.862500000003},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81176.004650000061},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39272.173461538448},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111902.59239583332},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48107.972451923095},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20198.276177884611},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21202.004807692298},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36700.687199999978},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":105865.08365384622},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161399.261826923},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":117573.55125000003}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60799.185360577168},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":395667.80312500015},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":523390.02722500003},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":271520.76298076945},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":330413.73604999983},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129408.55499999998},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82266.750600961634},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112231.07463942315},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116652.00600000011},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":340509.50096153852},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":469833.94986111141},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":301767.76367187517},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110808.25092592581},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":408037.10937499988},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":542279.56802500004},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":287415.25173076941},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":323133.63763020822},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140272.9348557691},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88551.642716346236},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118012.03257211547},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121894.51650000001},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":357907.11115384632},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":431266.45355769258},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":365139.02625000023},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":978702.39077669906},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1399815.5442741937},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":915292.85473118292},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":763604.29024193576},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":702085.58541666681},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":681450.38881720416},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":991789.12621359213},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1420340.9564919358},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":931909.27801075287},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311672.25006944453},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":218814.57233333337},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":721121.03437500016},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":570059.51536057715},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":925384.05312500009},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1223218.3772249999},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":841065.20298076945},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1043006.0160499997},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":477185.35499999998},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":279920.06060096162},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":227784.37463942316},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":174848.12600000013},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":519269.34096153855},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":649150.00986111152},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":575956.51367187523},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":620068.58092592575},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":937753.359375},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1242107.918025},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":856959.69173076935},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1035725.9176302082},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":488049.73485576914},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":286204.95271634619},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":233565.33257211547},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":180090.63650000002},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":536666.95115384634},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":610582.51355769252},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":639327.77625000011}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68653.484375000218},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":153816.58727500011},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66750.270576922776},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":151838.49432499986},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177666.16153846134},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98192.29177884612},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41527.80276442309},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51617.715799999954},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36623.569038461479},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96398.73242187468},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66836.503125000076},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":150505.44112500004},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64206.987692307448},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":148983.89825520833},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":176014.5998076924},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97295.440408653754},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40848.19387019227},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50957.058499999919},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34509.772307692227},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95542.507499999963},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":381453.73854166659},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":285792.48862980754},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":433432.23437500023},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":606532.48727500008},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":461868.27057692281},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":671800.45432499994},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":432936.16153846134},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":249308.45177884612},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145160.00276442309},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82847.835799999957},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66086.689038461467},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":308227.23242187471},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":285172.38349537033},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":431615.2531250001},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":603221.34112500015},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":459324.98769230745},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":668945.85825520835},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":431284.5998076924},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248411.60040865376},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144480.39387019226},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82187.178499999922},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63972.892307692229},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":307371.00749999995}]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":901.2427403846151},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":643.50375000000099},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":589.44083333333367},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":902.50206018518566},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":642.59291666666775},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":574.71850961538428},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1393.2562500000001},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2726.3627403846149},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2873.2237500000006},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1537.3808333333336},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1070.4687499999995},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2727.6220601851855},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2872.3129166666677},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1522.6585096153842},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1078.4268750000001}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18495.199500000017},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37812.7409722222},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18298.698593750029},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37229.768221153856},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22568.544791666682},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47986.551802884598},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79878.079500000007},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":172140.50097222219},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48178.611921296244},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79681.578593750019},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":171557.52822115386},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":912.18750000000352},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21302.987875000003},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29480.52653846153},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9360.0694499999918},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15810.730673076921},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5113.7428125000042},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2656.7524000000003},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5292.7532692307659},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7581.5055555555555},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3536.4648437499941},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":912.18750000000352},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21302.987875000003},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29480.52653846153},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9389.2684895833463},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15810.730673076921},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5113.7428125000042},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2656.7524000000003},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5292.7532692307659},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7659.6137019230637},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3480.5906249999848},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43958.234865591403},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37679.85436893205},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77625.465456989245},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73987.225268817201},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63669.5898994253},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44912.587671601606},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24257.757083333341},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11666.330309139785},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9838.3166111111113},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23047.64956989247},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32804.522258064506},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38910.609374999985},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43958.220927419366},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37679.85436893205},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77625.465456989245},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73987.225268817201},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63669.592142857153},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44912.587671601606},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24257.757083333341},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11666.330309139785},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9838.3166111111113},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23047.64956989247},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32804.501370967744},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38910.609375000007},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35384.209879807699},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30837.187500000004},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65838.127875000006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64656.32653846153},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54041.909449999992},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39478.450673076921},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21309.822812500006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9127.3770432692309},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7363.1923999999999},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14968.833269230767},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22111.405555555557},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29699.464843749993},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35329.725833333345},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30837.187500000004},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65838.127875000006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64656.32653846153},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54071.108489583348},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39478.450673076921},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21309.822812500006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9127.3770432692309},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7363.1923999999999},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14968.833269230767},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22189.513701923064},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29643.590624999986}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6617.5806009615335},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7988.0718749999969},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16637.811450000005},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14837.823269230765},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6082.8182499999994},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10158.870432692303},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3874.5568028846083},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3239.8735576923077},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4969.3875999999937},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14279.837692307712},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24368.338750000014},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13925.822265625007},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6914.485555555566},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8242.2812500000018},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16944.074224999982},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14973.271153846174},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12817.332057291673},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10256.611586538476},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3925.3846634615365},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3272.6129807692359},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5002.4839999999958},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14386.931538461562},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24410.35153846156},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14112.62437500001},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28915.122916666678},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19994.880600961533},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23370.571874999994},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31420.37145000001},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27900.023269230765},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21231.798249999996},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17908.410432692304},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9168.4068028846086},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5594.0735576923071},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6711.5075999999935},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20295.677692307712},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27414.178750000017},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17865.572265625004},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20291.785555555562},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23624.78125},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31726.634224999983},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28035.471153846174},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27966.31205729167},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18006.151586538475},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9219.2346634615369},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5626.8129807692358},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6744.6039999999957},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20402.771538461562},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27456.19153846156},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18052.37437500001}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8831.0687499999949},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19704.623575000001},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6727.132019230793},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9611.9786249999997},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":894.6173076923186},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4128.9197355769238},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4695.5055288461526},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":422.35739999999629},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12455.583461538481},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14548.677499999991},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4093.3144531249841},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2629.1790740740794},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8774.0187500000011},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19643.766025000023},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6766.739711538441},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11091.701380208338},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":921.177403846164},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4139.3664423076907},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4701.5824519230791},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":383.37309999999712},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12447.74307692307},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9098.1843750000025},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8431.7662499999988},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35180.955145781612},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35535.788834951447},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61974.517163978489},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39105.176716294467},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39311.645186781585},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24509.897838803194},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15885.330172008547},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16638.157981803142},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12543.188555555551},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44295.666401985131},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56711.552069892452},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44052.418749999997},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35280.85550477897},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35567.718446601946},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62033.890295698919},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39219.564942100908},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41636.485014880949},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24626.679723056219},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15942.532547008546},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16699.653747932174},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12581.406555555555},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44476.833928866821},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56932.931730769233},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44189.091666666653},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20314.979567307666},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25569.818749999995},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40686.753575000002},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26867.852019230795},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27952.518624999997},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14244.857307692318},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11575.749735576925},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12492.805528846153},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6905.8373999999958},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29838.703461538484},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38138.397499999992},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25411.314453124985},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24178.039074074073},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25512.768750000003},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40625.896025000024},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26907.459711538439},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29432.241380208336},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14271.417403846164},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11586.19644230769},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12498.88245192308},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6866.8530999999975},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29830.863076923069},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32687.904375000002},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29749.766249999997}]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28210.064399038449},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6482.65624999998},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26372.307974999982},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29315.581346153842},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14492.14165000002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20544.325961538445},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9232.6631009615394},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5227.6540865384668},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14549.592599999996},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42999.515000000014},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53553.358055555545},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25604.888671874967},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31909.28215277776},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8013.8187500000058},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28690.585625000007},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32800.224423076877},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17248.707005208329},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23583.954951923064},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10679.835480769232},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6730.6765625000053},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16608.320599999999},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47264.306730769255},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58531.970336538478},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33547.481250000012},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65868.887997311816},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48287.075242718427},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80185.781034946252},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61813.380752688165},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63149.142873563214},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49451.502718707932},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26448.164430555546},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18496.952755376344},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34125.510722222214},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99100.699247311844},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130072.11846774192},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78808.22812499998},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68502.854059139747},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50410.679611650492},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84005.90844086025},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65556.094731182777},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66786.089717261886},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53201.373432032298},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28255.979749999999},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20222.927553763449},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36757.239277777786},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104699.92537634411},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139652.11072580647},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85829.139583333337},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48587.114399038452},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35278.906249999978},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55441.997974999977},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46247.661346153851},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47784.921650000018},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37986.505961538445},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19758.343100961538},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12329.754086538467},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25762.792599999997},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71363.35500000001},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96956.578055555554},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51882.638671874964},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52286.332152777752},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36810.068750000006},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57760.275625000002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49732.304423076879},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50541.487005208328},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41026.134951923072},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21205.515480769231},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13832.776562500007},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27821.520600000003},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75628.146730769251},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":101935.19033653848},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59825.231250000012}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4275.7803365384652},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4099.5062499999976},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14175.223075000009},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7679.592788461533},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13963.348250000003},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1680.3565384615385},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3859.6162019230756},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1394.5493990384609},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2199.5041000000006},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3207.6465384615358},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9311.0140277777755},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6988.0292968750009},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6115.3474305555492},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2696.9031249999971},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15051.598575000005},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8333.3281730769231},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14602.906953125002},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2091.2687019230766},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4282.9048317307679},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1749.0998798076928},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2248.6248999999998},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3329.6080769230807},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9572.4905769230754},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6984.9918750000033},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12050.483588709678},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12389.368932038833},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24824.844032258072},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18249.489677419358},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23775.953620689652},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6888.6748586810245},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6643.5910138888876},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3446.0723790322581},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3766.7578888888897},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10919.654301075267},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16645.449596774193},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12468.295833333334},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14073.971653225801},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11249.466019417476},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26064.912809139791},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19067.530860215047},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24591.215074404761},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7447.3962314939445},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7134.5334583333333},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3763.2244623655929},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3826.5530000000003},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11064.094731182793},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16964.416451612899},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12577.998958333335},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8869.6903365384642},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9699.5062499999967},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20147.163075000008},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14606.352788461534},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20586.928250000001},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5208.4165384615389},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5609.4662019230755},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2449.1993990384613},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2828.0641000000001},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7109.4865384615359},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12325.774027777774},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8632.779296875},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10709.25743055555},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8296.9031249999989},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21023.538575000006},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15260.088173076923},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21226.486953125001},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5619.3287019230766},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6032.7548317307683},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2803.7498798076927},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2877.1849000000002},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7231.4480769230804},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12587.250576923074},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8629.7418750000015}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25645.068749999977},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80518.990824999928},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33380.034134615453},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23494.772774999939},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42240.82889423077},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11329.586562500022},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3428.2486778845964},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16033.362800000006},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26397.035961538495},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88236.371805555522},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12663.0078125},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2086.0263194444065},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27500.484375000015},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81585.236524999957},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34162.259999999966},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44378.048619791662},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42201.904615384643},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11309.140408653855},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3413.6640624999936},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16020.636400000005},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26341.804807692301},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85735.338028846178},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14713.59562500004},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173285.22173697274},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162684.73907766989},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":235713.27663978489},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":201518.16766335827},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":198411.58331896548},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143337.23417796873},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77589.312146367534},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48609.967250827125},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45174.613666666657},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":150585.02602150539},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":207048.29469534048},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143925.453125},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":176912.62588859015},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164939.10800970878},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":237235.23731182786},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202432.51583540114},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":219456.0532142857},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143290.7655104048},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77563.821188034213},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48589.776592224967},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45156.269888888899},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":150511.458172043},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206959.25210918116},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143853.46875000006},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":136958.85843750002},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129988.81874999998},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":180287.88082499994},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":156392.35413461545},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":160360.23277499992},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119492.38889423077},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63173.876562500023},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35024.298677884595},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31871.522800000006},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106294.15596153849},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":150427.45180555549},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96507.007812499985},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140961.06631944439},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":131844.234375},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":181354.12652499997},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":157174.57999999996},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":181243.50861979168},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119453.46461538463},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63153.430408653847},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35009.714062499996},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31858.796400000003},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106238.9248076923},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147926.41802884618},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98557.595625000031}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34039.649639423093},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44047.150000000016},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43743.456249999996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67564.59951923076},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45826.292974999982},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31632.488365384601},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24359.409254807702},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17673.154567307698},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12203.773699999996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67851.298269230771},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72339.131666666624},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61304.158203125},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38597.380046296275},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42500.63125000002},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41700.041825000015},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66475.778846153858},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41482.253281250036},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30375.334903846135},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23541.509855769225},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16755.491706730762},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11366.072},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66246.69096153845},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59476.249471153846},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67369.501875000002},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78723.506545698925},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85723.519417475749},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104198.60435483872},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106001.34403225807},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93949.490272988493},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65178.475074024238},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38239.21855555557},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30758.883602150545},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30608.048222222224},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109947.46763440859},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":135972.86951612902},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108067.21145833335},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76712.186505376318},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84555.327669902894},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102851.91950268814},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":105041.98946236559},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91362.73145833335},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64291.406567967686},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37587.780902777769},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29979.215188172042},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30038.927666666663},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108272.87763440858},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":134321.84895161289},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106115.91249999998},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57237.33963942308},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73867.150000000009},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79093.056249999994},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93157.839519230751},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81228.562974999979},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51452.1083653846},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32723.249254807699},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24581.704567307701},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22109.413699999994},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93883.69826923075},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110909.41166666664},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79715.158203125},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61795.070046296278},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72320.631250000006},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77049.641825000028},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92069.018846153864},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76884.523281250033},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50194.954903846134},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31905.349855769222},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23664.041706730768},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21271.712},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92279.090961538444},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98046.529471153844},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85780.501875000002}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2257.828124999995},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3963.4065249999976},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6829.8775000000051},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3235.3892999999989},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2201.0076923076917},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2153.2888221153844},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1282.715024038461},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":729.0907999999996},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10229.727307692307},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11427.727500000001},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3316.0957031249991},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2257.828124999995},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3963.4065249999976},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6829.8775000000051},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3062.5632291666684},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2201.0076923076917},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2153.2888221153844},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1282.715024038461},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":729.0907999999996},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10229.727307692307},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9982.1339423076915},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4473.751874999999},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9256.8139516129013},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9487.2694174757271},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13835.289489247314},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15100.527956989252},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10799.15408045977},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7841.3081830417213},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5128.4202638888892},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3367.5130376344091},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3788.5074444444435},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18661.06709677419},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21499.06782258064},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11283.537500000002},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9256.8139516129013},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9487.2694174757271},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13835.289489247314},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15100.527956989252},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10827.189687499998},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7841.3081830417213},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5128.4202638888892},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3367.5130376344091},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3788.5074444444435},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18661.06709677419},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21499.06782258064},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11283.537500000002},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6194.2801923076877},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7586.5781249999955},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9265.846524999999},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12748.517500000005},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8481.7892999999985},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5873.8476923076914},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4368.2888221153844},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2617.8150240384612},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2641.9307999999996},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15653.647307692307},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17861.287499999999},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7587.3457031249991},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7190.4427777777719},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7586.5781249999955},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9265.846524999999},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12748.517500000005},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8308.9632291666676},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5873.8476923076914},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4368.2888221153844},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2617.8150240384612},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2641.9307999999996},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15653.647307692307},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16415.693942307691},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8745.0018749999999}]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":733.05430288461491},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":158.94375000000014},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1336.489375000001},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":723.38759615384595},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":442.74697500000059},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":499.51298076923075},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144.0495432692305},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72.457812500000074},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216.89199999999991},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":708.24807692307729},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1165.2481944444435},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":681.85937500000011},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":737.87831018518477},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155.20312499999991},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1329.4261499999996},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":717.60278846153778},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":430.02718750000042},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":504.0190384615384},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146.79699519230755},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71.08100961538473},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":219.4334000000002},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":703.71807692307721},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1143.0118269230759},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":705.93562500000075},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2440.6018010752682},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1838.7864077669901},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3269.4096639784957},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2335.2186559139786},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2402.024540229886},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1701.0034724091522},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":917.60066666666637},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":796.30194892473128},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":715.86538888888879},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2482.7484946236568},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3515.7996774193534},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2560.7312500000003},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2437.0475672043008},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1835.303398058252},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3262.6966666666672},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2329.7258064516118},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2394.1091517857144},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1705.6595693135937},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":920.46170833333304},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":795.03837365591414},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":718.51133333333337},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2478.6406451612911},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3510.5779032258047},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2569.4083333333338},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2091.5243028846148},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1576.4437500000001},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2916.5093750000015},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2024.1875961538458},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2115.0369750000004},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1543.4529807692309},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":799.68954326923051},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":676.80781250000007},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":608.77199999999982},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2037.0480769230771},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2921.2681944444435},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2033.3593749999998},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2096.3483101851848},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1572.7031249999998},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2909.4461499999993},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2018.402788461538},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2102.3171875000003},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1547.9590384615385},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":802.43699519230745},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":675.43100961538471},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":611.31340000000023},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2032.5180769230774},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2899.0318269230756},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2057.4356250000005}]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":463.33459134615288},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1209.424999999999},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4185.5131500000043},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2331.4859615384639},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1456.5864499999984},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2707.7560096153825},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1581.0946874999997},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":354.55439999999959},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1104.2165384615394},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3415.5984722222224},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":561.58831018518458},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1209.424999999999},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4185.5131500000043},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2331.4859615384639},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1439.8851822916658},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2707.7560096153825},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1581.0946874999997},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":354.55439999999959},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1104.2165384615394},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3270.2734615384597},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11340.208279569892},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10502.766990291262},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16179.367365591403},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12171.615322580648},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13468.335459770115},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9361.513566621803},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5390.2394166666654},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3383.8651881720425},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2557.8792222222219},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8458.6465591397846},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11140.509032258062},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8919.6343749999996},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11340.208279569892},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10502.766990291262},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16179.367365591403},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12171.615322580648},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13468.329851190472},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9361.513566621803},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5390.2394166666654},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3383.8651881720425},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2557.8792222222219},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8458.6465591397846},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11140.488145161287},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8919.6343749999996},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9277.8345913461526},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8874.4249999999993},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12822.063150000005},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9670.1659615384633},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11359.166449999999},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7942.6960096153825},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4624.5046874999998},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2670.6462740384609},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1836.7143999999996},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6008.6965384615396},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8124.218472222221},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6258.0917968749973},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9376.0883101851832},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8874.4249999999993},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12822.063150000005},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9670.1659615384633},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11342.465182291666},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7942.6960096153825},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4624.5046874999998},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2670.6462740384609},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1836.7143999999996},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6008.6965384615396},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7978.8934615384596},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6388.8974999999982}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26925.41540000002},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34913.399038461532},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20968.65850000002},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7155.4913942307594},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10677.45009615384},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9942.7197115384479},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13135.545999999991},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39051.968461538447},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90215.815277777787},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24689.279296874985},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6401.2185648147988},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27997.284899999926},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34847.577307692263},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8155.1747135416445},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7185.0921634615152},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10746.285480769226},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10017.076562500013},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13292.317399999976},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39223.992307692279},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75718.239086538422},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38260.837500000045},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109529.35312500004},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42539.509879807687},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47852.612499999996},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71460.555400000012},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77146.039038461531},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62415.218500000017},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38641.33139423075},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24738.270096153836},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21934.919711538449},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33571.505999999994},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128975.48846153845},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161171.4552777778},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70168.529296875},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54009.888564814792},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48431.51249999999},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72532.424899999925},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77080.217307692263},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49601.734713541642},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38670.932163461512},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24807.105480769224},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22009.276562500017},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33728.277399999977},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129147.51230769226},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146673.87908653842},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83740.087500000038}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9484.1249999999527},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":791.01424999997607},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29245.127749999923},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20214.596105769153},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2444.8701442307647},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6566.305288461529},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40542.178200000009},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93174.782307692265},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102946.34874999983},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116218.57421874994},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6861.0499999999665},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25168.659010416719},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17894.361057692291},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1224.1495673077002},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5599.6567307692503},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41548.068200000002},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96213.42500000009},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104484.12389423077},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120700.20187499994},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103313.29399400325},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111476.15898058246},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":153834.48848118275},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115244.31122001653},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177343.66283045968},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":101756.29704213678},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54831.221286324799},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39298.400935690661},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71775.67811111112},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216007.37469809756},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":238457.66564516118},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":204348.62395833322},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":100591.30134707288},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109046.89320388349},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":149637.37138440859},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111838.99448304389},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173939.77602678569},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99578.296479966855},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53731.8817628205},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38482.333467741955},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72962.769500000024},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":219478.29392059561},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":242845.62050868489},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":207532.24583333332},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66324.899687499943},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79982.874999999956},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103800.28424999998},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75381.203653846125},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137572.35774999994},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76785.476105769165},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40742.220144230756},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25704.055288461528},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57734.458200000015},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":166886.94230769225},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175533.68874999983},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155450.32421874991},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64555.722476851814},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77359.799999999959},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99263.919625000039},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71714.547596153876},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133495.88901041669},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74465.241057692299},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39521.499567307692},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24737.406730769253},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58740.348200000008},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169925.58500000011},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177071.46389423075},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":159931.95187499994}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6856.5393028846238},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7266.1839250000148},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3236.2872115384671},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1023.0765865384706},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":595.02567307692777},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":895.48209134616002},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3243.2920000000036},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8748.0107692307702},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11093.437638888883},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7304.62109375001},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7256.3114814814944},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7701.8945250000033},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3577.14788461539},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1240.0817307692218},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":690.93091346154506},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":975.92536057693007},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3323.1424000000029},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9026.9542307692427},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11153.125240384636},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7779.3806250000098},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20120.197365591401},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13409.975728155345},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25430.579556451623},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15084.894462365593},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18890.149396551729},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12038.892355316299},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6686.7404444444492},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4040.1651209677434},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6357.7464444444468},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19249.934623655907},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27912.221129032252},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18768.265625000015},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20415.881747311832},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13635.060679611643},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25906.176518817203},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15448.238440860232},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17932.795699404756},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12270.52804845221},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6795.6999861111135},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4137.0516129032285},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6457.1229444444443},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19594.60430107528},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28355.507983870983},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19056.539583333335},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17091.729302884622},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11524.099999999995},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21138.223925000017},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12840.527211538467},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16838.129525000011},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10609.03658653847},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5596.4956730769272},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2732.2320913461604},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4671.1320000000032},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13338.410769230772},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20930.257638888881},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13603.121093750011},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17491.501481481493},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11726.968749999995},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21573.934525000004},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13181.387884615389},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15816.905468750001},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10826.041730769221},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5692.4009134615444},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2812.67536057693},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4750.9824000000026},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13617.354230769242},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20989.945240384637},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14077.880625000009}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12502.381105769235},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14293.759375},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16718.954850000006},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13172.788846153846},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16141.232725000002},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11307.768605769237},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4066.8038942307712},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4424.037980769227},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2612.3652000000025},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3782.1144230769237},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16170.08944444444},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11564.648437499998},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14896.240949074065},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15689.384375000005},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17143.518275000013},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14590.353365384643},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15828.063177083352},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12429.685384615386},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4935.8932211538486},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4967.2959134615394},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2971.2264000000014},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4650.5967307692308},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16923.358846153849},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14104.846874999992},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33208.099099462372},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30417.23300970874},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44042.121639784942},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33244.473333333335},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41956.877931034483},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27682.926702557204},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11796.363972222223},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11243.680309139783},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8650.2228888888894},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24200.916129032259},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32130.620967741932},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35218.829166666663},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35749.139368279568},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32444.672330097092},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46776.453225806465},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35356.131559139802},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42682.804806547632},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29400.277792732173},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12961.090958333334},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12098.265994623658},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9441.7105555555554},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26404.298387096773},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35427.628306451617},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38144.883333333324},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25589.321105769235},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23822.509374999998},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32117.454850000009},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23730.948846153846},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34208.522725000003},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22234.848605769235},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8691.7238942307704},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8295.0379807692261},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5584.4452000000019},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14593.714423076923},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20598.98944444444},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23626.1484375},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27983.180949074063},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25218.134375000005},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32542.018275000009},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25148.513365384642},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33895.353177083351},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23356.765384615384},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9560.8132211538486},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8838.2959134615394},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5943.3064000000013},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15462.19673076923},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21352.258846153847},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26166.346874999992}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202026.74461538423},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":259729.42187499991},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":272667.80060000048},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":200013.47826923078},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79316.25017499995},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":179106.57966346169},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96526.377499999988},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":89511.225360576951},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115793.76939999992},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":299114.24480769213},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":381069.25402777782},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":188140.66015625032},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":207545.78011574096},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":257562.09062499995},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":269265.97067499987},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":196507.9890384617},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36108.792031249919},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":176995.72975961532},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95394.001346153775},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88379.797235576989},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":114717.65140000003},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":296100.1976923077},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":362347.33802884596},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":197589.07687499994},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":564399.34297249757},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":572472.36043689307},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":906978.30900537677},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":679284.11471464008},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":706755.95837643673},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":462052.69550781668},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":279827.5803279914},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":194476.23211848637},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212809.38855555549},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":752216.55792390392},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":898638.84870967746},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":664975.57708333351},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":560910.80661589024},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":570842.6456310678},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":904471.33745967748},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":676500.72840777528},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":669234.67781249981},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":460358.54956206639},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":278969.49122115382},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":193661.71491935485},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212070.15155555558},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":750118.40230769233},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":895772.81929900718},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":662105.26874999993},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":465258.82461538422},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":481008.17187499988},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":753569.65060000052},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":561245.63826923072},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":606765.26017499983},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":390470.13966346165},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":240975.38749999995},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154962.72536057694},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":174230.44939999992},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":622326.72480769211},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":755458.93402777775},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":518276.41015625035},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":470777.86011574097},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":478840.84062499995},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":750167.82067499997},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":557740.14903846174},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":563557.80203124997},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":388359.28975961532},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":239843.01134615377},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":153831.29723557699},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173154.33140000005},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":619312.67769230774},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":736737.01802884589},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":527724.82687499991}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20907.079050000004},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15316.477019230762},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6276.0606499999913},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1290.5092788461509},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2458.7564903846119},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4417.780649038461},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7256.3275000000003},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19429.954038461539},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29028.036527777764},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14720.472656249998},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20806.352774999999},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15235.906634615385},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5772.1216145833259},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1238.2316826923111},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2422.475216346153},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4454.2516826923083},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7291.6839999999993},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19541.258461538473},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28944.781586538458},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15061.638749999995},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22804.619610215064},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26939.793689320395},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54712.889798387099},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41237.501774193537},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37250.005344827579},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19822.183930013463},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11048.893763888886},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9268.5900537634407},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11611.018555555554},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39805.028817204307},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49501.145241935475},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30578.679166666661},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22739.611975806456},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26878.385922330111},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54622.327325268794},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41164.41919354839},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36810.271949404756},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19775.161453566623},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11015.92718055556},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9303.0092069892489},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11644.365},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39909.965698924738},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49635.908790322559},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30690.029166666667},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16388.538605769238},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21160.978125000009},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44915.349050000004},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33809.517019230763},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30486.010649999989},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15684.689278846152},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8775.9364903846108},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7376.3306490384603},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9817.1275000000023},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33780.994038461533},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41832.996527777759},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23619.97265625},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16499.150092592594},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21092.071875000005},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44814.622775000003},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33728.946634615386},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29982.071614583321},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15632.411682692311},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8739.6552163461529},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7412.8016826923085},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9852.4839999999986},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33892.29846153847},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41749.741586538454},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23961.138749999995}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47017.712950000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6229.3258653846342},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9175.7896499999788},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16359.370673076935},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6512.9412740384605},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12682.439599999996},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25463.681730769251},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31116.871527777792},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11724.787109374991},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47017.712950000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6229.325865384596},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9510.1246875000161},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16359.370673076948},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6512.9412740384687},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12682.439599999996},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25463.681730769233},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31681.988221153839},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11186.881874999972},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60947.997058519417},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55451.134708737874},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109825.94982526885},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78685.52245657568},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85903.816767241369},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56823.01332746663},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33743.873689102562},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13858.994013647649},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32295.93444444444},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82389.423085194401},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112408.42290322582},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57982.254166666666},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60790.851078255655},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55402.439320388337},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109779.51676075271},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78639.571257237345},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86039.658809523811},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56774.643801635801},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33757.36247115385},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13905.040591397854},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32369.223333333332},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82440.630694789113},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112801.24010545904},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57903.452083333294},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50413.804855769231},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46661.650000000016},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96065.282950000008},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67041.725865384637},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77083.879649999988},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51563.770673076935},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29606.531274038462},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9096.9544471153931},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27057.839599999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60870.161730769258},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85910.911527777789},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42273.787109374985},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49937.911226851837},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46661.65},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96065.282950000008},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67041.725865384593},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77418.214687500018},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51563.77067307695},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29606.531274038465},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9096.9544471153858},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27057.839599999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60870.161730769236},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86476.028221153843},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41735.88187499997}]
[null,10087,"Port Angeles, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11366.770999999959},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11366.770999999959},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184366.69680107528},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":193986.08009708743},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":309578.67172043008},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":265928.24956989236},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":230603.77827586205},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144147.35539703906},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91121.469861111138},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62223.500537634383},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46222.332222222249},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112962.51548387104},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147023.8564516129},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":190586.6458333334},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184366.69680107528},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":193986.08009708743},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":309578.67172043008},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":265928.24956989236},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":226565.10738095245},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144147.35539703906},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91121.469861111138},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62223.500537634383},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46222.332222222249},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112962.51548387104},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147023.8564516129},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":190586.64583333331},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162279.88072115384},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":182702.62499999997},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":280666.45099999994},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":247055.53442307693},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":221803.58300000004},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":127252.46134615388},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90087.500288461553},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59413.773076923055},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35209.932999999997},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109168.8184615385},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":131543.58194444451},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163981.53515625},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":181039.98810185189},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":182702.62499999997},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":280666.45099999994},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":247055.53442307693},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213723.73989583334},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":127252.46134615388},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90087.500288461553},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59413.773076923055},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35209.932999999997},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109168.8184615385},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107755.33125000005},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185445.24374999999}]
[null,10094,"Soda Springs, City of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4824.418149038459},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2239.2562500000022},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4214.1677499999942},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6935.5414423076854},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5291.3496249999916},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3705.0784615384641},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2529.146634615387},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2001.4536057692301},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1371.5993999999998},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7500.2861538461539},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8482.5377777777849},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4240.2050781249982},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6119.0441435185194},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2239.2562500000022},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4214.1677499999942},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6935.5414423076854},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5048.7491666666629},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3705.0784615384641},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2529.146634615387},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2001.4536057692301},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1371.5993999999998},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7500.2861538461539},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6646.3384615384693},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5846.4168750000053},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12496.688434656737},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11427.493932038835},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17426.401102150536},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13195.096472291149},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13055.649439655161},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8923.2623899989667},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5311.0716250000023},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4089.4457816377176},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4226.9204999999993},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15268.258213399498},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18367.664991039426},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12849.644791666669},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12500.381454599757},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11427.493932038835},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17426.401102150536},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13195.096472291149},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13038.741815476185},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8923.2623899989667},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5311.0716250000023},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4089.4457816377176},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4226.9204999999993},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15268.258213399498},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18360.881147642682},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12865.582291666666},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8682.0581490384575},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9055.5062500000022},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11458.157749999997},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10220.061442307686},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10450.309624999993},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6326.3584615384643},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4332.1566346153868},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3210.1536057692306},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2787.7993999999999},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11704.126153846155},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13843.837777777782},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7491.4550781249982},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9976.6841435185179},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9055.5062500000022},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11458.157749999997},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10220.061442307686},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10207.709166666662},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6326.3584615384643},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4332.1566346153868},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3210.1536057692306},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2787.7993999999999},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11704.126153846155},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12007.63846153847},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9097.6668750000044}]
[null,10097,"Troy, City of",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4614.4755048076913},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2551.6968750000015},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8441.8928749999995},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7326.1983653846128},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2995.065924999999},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2461.1134615384617},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2073.1654567307692},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1132.0643028846157},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":889.84890000000019},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3056.0948076923082},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4375.8769444444461},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2796.4335937499986},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5433.3759027777814},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2563.0062499999967},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8476.8407750000024},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7355.7477884615419},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2795.005937499996},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2477.049519230769},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2081.7166346153863},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1139.7649038461534},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":893.3312000000011},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3067.7973076923104},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3491.9425961538477},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3596.8706249999991},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12489.605698924728},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7585.3519417475745},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18228.037365591397},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15394.009301075264},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11710.505646551723},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8957.0074562584141},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4915.5649166666662},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3495.0969758064516},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2334.1810555555562},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6578.079569892474},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8180.849193548388},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9988.9343749999971},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12512.631559139787},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7598.6529126213563},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18268.261357526881},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15425.159731182795},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11730.313467261903},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8975.1293135935393},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4924.6402638888903},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3503.5066532258061},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2339.0256666666673},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6593.163333333333},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8185.9456451612932},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10004.942708333332},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10566.855504807691},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6585.4468750000015},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15592.152875},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14599.838365384614},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10405.605925},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7863.6934615384616},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4655.8554567307683},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3138.6643028846161},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1654.2089000000003},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4880.1748076923077},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6054.1969444444458},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7781.6835937499982},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11385.755902777781},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6596.7562499999967},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15627.100775000003},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14629.387788461541},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10205.545937499997},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7879.6295192307689},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4664.4066346153859},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3146.3649038461535},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1657.6912000000011},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4891.8773076923108},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5170.262596153847},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8582.1206249999996}]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5840.628293269232},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":694.94687499999964},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10006.413950000002},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11557.993653846153},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6303.6999519230758},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2062.1224038461537},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":659.18473557692039},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1965.5594999999989},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7654.0448076923121},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10998.72277777777},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7493.7460937500027},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5741.9314120370354},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":680.00625000000173},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9758.397675000002},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11401.022115384616},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1547.9043229166659},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6286.5000000000045},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2066.50980769231},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":670.24663461538364},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1976.6660000000006},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7684.5351923076923},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11316.818221153851},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7290.1949999999961},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17192.498266129031},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13967.160194174758},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27136.670725806456},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24424.734623655917},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16522.658002873563},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14516.828156123818},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8748.093277777778},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4766.1209677419356},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6569.9231666666647},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16267.197526881728},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22080.063306451608},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14560.783333333333},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17219.705577956982},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13951.650485436894},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26879.30916666667},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24261.537258064513},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18861.73184523809},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14499.157550471065},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8752.6401805555561},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4778.7620295698935},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6582.581666666666},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16302.820537634403},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22121.190000000002},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14590.126041666666},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16075.818293269229},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13277.446875},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26181.533950000001},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23503.673653846152},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15882.847524999997},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14236.119951923074},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8286.2724038461529},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4190.4847355769207},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5927.039499999998},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13488.684807692312},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18644.40277777777},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13014.496093750004},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15977.121412037035},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13262.506250000002},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25933.517674999999},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23346.702115384614},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18238.014322916664},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14218.920000000004},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8290.6598076923092},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4201.5466346153835},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5938.1460000000006},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13519.175192307692},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18962.498221153852},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12810.944999999996}]
[null,10116,"Consolidated Irrigation District #19",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3061.692644230769},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":910.16266826923038},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2458.0584134615387},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3226.6855999999998},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8554.15},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12636.142361111109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12808.039062499995},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3154.9284722222228},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":910.16266826923038},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2458.0584134615387},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3226.6855999999998},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8554.15},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12525.650913461537},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12927.097499999998},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4570.5496236559138},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":500.09130376344035},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339.88645161290327},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":430.36875000000055},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":386.18939434724109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1530.2142916666664},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3097.5008064516132},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3727.3974444444443},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9750.5733333333337},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14771.292177419353},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14874.911458333334},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4570.5496236559138},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":500.09130376344035},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339.88645161290327},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":430.38501488095221},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":386.18939434724109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1530.2142916666664},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3097.5008064516132},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3727.3974444444443},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9750.5733333333337},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14771.292177419353},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14874.911458333334},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4503.1226442307689},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":317.71122499999944},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":316.34038461538483},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":374.92632500000013},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":272.81798076923076},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1508.2126682692306},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3070.3084134615387},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3680.6455999999998},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9568.8700000000008},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14671.882361111109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14593.039062499996},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4596.3584722222222},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":317.71122499999944},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":316.34038461538483},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":357.87210937500021},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":272.81798076923076},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1508.2126682692306},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3070.3084134615387},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3680.6455999999998},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9568.8700000000008},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14561.390913461537},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14712.097499999998}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26110.139399038424},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29136.909375000025},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63802.178374999996},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45895.778269230752},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30096.684050000011},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40220.704615384595},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14857.463918269235},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9784.824158653837},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13087.511600000005},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41031.200961538474},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93976.9629166667},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18047.2265625},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25888.368935185183},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29343.037499999984},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64167.825799999991},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46157.788365384644},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30587.661927083274},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40479.638076923089},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14984.059687500003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9863.5867788461601},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13153.917800000007},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41240.335961538418},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94650.292355769212},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17748.031874999975},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128179.24916666663},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104808.10679611651},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185074.58229838713},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137703.94392473123},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162905.69817528731},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121309.63082099594},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60187.013666666659},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41002.146774193548},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35773.987999999998},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121283.58967741932},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":179696.49758064517},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88424.40208333332},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128478.73866935486},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":105050.97087378641},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185514.45459677422},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":138019.39666666667},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163295.35480654758},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121596.39100942128},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60330.631805555538},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41096.93615591398},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35857.019999999997},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121559.30268817204},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":180116.49532258071},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88624.984374999971},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111590.04939903843},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90115.659375000017},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155376.38837500001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116323.25826923075},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146326.30405000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110179.92461538459},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53380.743918269232},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34590.824158653835},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29123.551600000003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94654.320961538469},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144481.9629166667},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66726.7265625},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111368.27893518518},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90321.787499999991},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":155742.03579999998},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116585.26836538465},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146817.2819270833},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110438.85807692308},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53507.339687500003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34669.586778846162},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29189.957800000004},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94863.455961538421},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145155.2923557692},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66427.531874999971}]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D55","v":0},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6353.893437499999},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1625.7500000000027},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8515.8391499999943},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7621.8228846153852},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3006.1325499999966},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3234.1221634615376},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2184.2775240384613},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1883.9790865384646},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2623.4523000000004},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12129.539615384616},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13610.054305555559},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5775.1523437499973},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6458.8776851851853},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1630.1031249999971},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8487.7201499999937},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7611.8688461538477},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4908.5092968749977},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3248.4279807692296},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2198.1532211538474},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1985.2263221153833},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2695.2128999999991},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12312.888461538454},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13458.835384615386},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6315.8718750000044},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16919.46341397849},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11065.849514563106},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21403.159112903217},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17756.37166666667},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15237.236609195401},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11549.202234185732},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8487.8000138888874},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8302.1142473118307},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8403.7027777777748},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23901.237956989236},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27462.960564516139},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23301.722916666662},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16942.61471774193},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11074.27184466019},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21383.272083333333},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17751.315913978502},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17164.800550595239},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11567.395881561235},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8505.8091944444459},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8423.5024193548361},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8495.7773333333334},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24141.993655913979},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27772.528225806451},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23687.587500000005},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15261.723437499999},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10314.500000000002},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19562.589149999993},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16651.542884615385},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14176.592549999998},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10838.882163461538},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7739.497524038462},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6864.9290865384646},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6588.8123000000005},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18519.859615384616},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20152.394305555561},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19009.65234375},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15366.707685185185},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10318.853124999996},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19534.470149999994},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16641.588846153849},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16078.969296874999},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10853.187980769229},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7753.3732211538472},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6966.1763221153833},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6660.5728999999992},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18703.208461538452},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20001.175384615388},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19550.371875000008}]
[null,10158,"Energy Northwest",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2637.3701923076947},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9526.4828749999997},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6897.8359615384588},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3705.3792999999964},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4373.898317307694},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1951.7451201923084},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":817.93485576923081},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":502.5666999999998},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3706.9048076923063},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4985.1384722222201},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2642.1415740740731},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9526.4828749999997},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6897.8359615384588},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3708.7710156250005},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4373.898317307694},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1951.7451201923084},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":817.93485576923081},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":502.5666999999998},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3706.9048076923063},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4920.6887019230753},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12780.063266129029},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8419.5266990291257},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16645.839690860219},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14105.622849462367},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14052.462298850574},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9823.0517362045757},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5167.699597222223},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2237.1175403225807},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2427.4842777777781},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9626.7695698924745},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12577.207096774187},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7707.8000000000011},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12780.077204301077},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8419.5266990291257},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16645.839690860219},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14105.622849462367},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14052.466785714285},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9823.0517362045757},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5167.699597222223},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2237.1175403225807},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2427.4842777777781},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9626.7695698924745},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12577.227983870964},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7707.7822916666655},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12582.200192307693},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8592.6531250000007},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16730.302875000001},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13987.195961538459},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14537.009299999996},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10294.638317307694},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5287.5351201923077},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2058.2348557692308},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2101.1266999999993},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8212.7448076923065},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10797.09847222222},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6874.90625},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12586.971574074072},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8592.6531250000007},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16730.302875000001},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13987.195961538459},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14540.401015625001},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10294.638317307694},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5287.5351201923077},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2058.2348557692308},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2101.1266999999993},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8212.7448076923065},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10732.648701923075},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6905.2406249999985}]
[null,10173,"Fall River Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49260.64091346151},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49673.618749999951},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94775.223399999959},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":126989.97461538458},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64781.235600000044},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50756.783365384676},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32391.734038461527},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5070.6795673076749},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32178.139800000004},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116345.9065384615},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133569.17777777766},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56355.398437500015},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65301.594328703686},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51712.521874999977},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97858.070050000068},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129769.9655769232},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54807.346458333253},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52575.911826923031},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33411.911923076914},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6036.3216346153531},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32909.316100000011},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119348.39634615382},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109424.94735576939},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78794.840624999997},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":176268.74999999997},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132096.20091346151},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":149817.36874999997},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":249965.32339999996},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212691.01461538457},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":218293.08560000005},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137533.34336538467},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68779.754038461528},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52032.229567307673},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73670.859800000006},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":151462.46653846148},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":270647.51777777763},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121036.14843750001},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":148137.15432870368},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":151856.27187499998},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":253048.17005000007},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":215471.00557692317},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":208319.19645833323},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139352.47182692305},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69799.931923076918},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52997.871634615352},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74402.036100000012},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154464.95634615383},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":246503.28735576937},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143475.59062499998}]
[null,10186,"Glacier Elec  Coop",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13506.600937500041},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5996.5718749999987},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26993.503550000045},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46397.62336538457},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48232.395850000008},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21340.744182692302},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15172.100408653856},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9708.1030048076955},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4465.5792999999876},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55485.414615384645},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42949.862083333392},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14570.062499999984},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21611.776134259282},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6117.0593750000071},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27180.126675000058},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46638.47461538465},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46567.663489583341},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21444.072115384632},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15240.445937499993},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9749.9578124999935},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4488.6944000000049},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55646.200576923045},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31400.960769230784},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24987.896250000056},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62337.197511373059},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53464.848300970873},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90671.878776881727},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98384.612204301011},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94370.703577586202},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50509.337838803171},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28487.307155982915},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19127.987717121589},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16285.863499999976},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75453.204987593097},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72921.916478494677},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63218.555208333331},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62484.430353942676},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53597.287621359239},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90900.372647849523},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98633.684516129055},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94595.815699404746},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50633.596142975475},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28558.691683760673},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19174.538254755986},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16325.137722222227},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75648.254772539251},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73085.823418114145},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63357.671875000044},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48246.100937500036},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48687.821874999994},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73912.06355000005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95090.903365384569},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87471.095850000012},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42150.964182692296},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27266.000408653857},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17248.653004807693},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9823.8592999999855},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61742.854615384647},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57433.14208333339},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42135.562499999978},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56351.276134259278},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48808.309374999997},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74098.686675000063},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95331.754615384649},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85806.363489583338},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42254.292115384633},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27334.345937499995},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17290.507812499993},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9846.9744000000046},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61903.640576923048},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45884.240769230782},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52553.396250000056}]
[null,10191,"Grays Harbor PUD #1",{"$f":"+Staging!D70","v":0},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22672.060624999995},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92590.881249999991},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":322135.14709999994},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185217.24307692325},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122349.29967499983},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164458.2836538463},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33620.217764423149},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27929.434014423157},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39936.64600000003},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81008.04442307679},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":166991.97666666631},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":134725.00000000003},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19999.889259259071},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91079.406250000204},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":318685.81615000014},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":182730.03634615385},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206256.870546875},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163111.83331730767},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32995.246995192378},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27632.414903846191},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39732.781099999971},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80689.753846153792},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167970.32841346148},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132379.64812500004},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":481549.85016129026},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":524656.65048543678},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":766391.73174731189},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":634058.96225806477},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":618755.84298850549},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":448946.96567967709},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216412.51416666669},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145322.62896505382},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99719.028555555546},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":210264.69107526867},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":340456.14749999967},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":414719.65729166655},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":480234.2957930105},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":522874.07766990282},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":762194.05673387111},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":631039.65801075299},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":702470.79096726188},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447402.4029609689},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":215673.9347222223},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144948.50981182803},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99435.696944444426},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":209687.46516129028},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339481.26314516127},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":413533.74791666667},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":391636.66062499996},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":444865.88124999998},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":629890.90709999995},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":522102.76307692321},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":529546.44967499981},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":391328.54365384625},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":183265.61776442316},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115441.68401442315},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71775.926000000021},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116257.48442307681},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213114.69666666631},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":313199.5},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":388964.48925925902},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":443354.40625000017},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":626441.57615000021},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":519615.5563461539},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":613454.02054687496},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":389982.09331730765},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":182640.64699519239},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115144.66490384621},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71572.061099999977},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115939.19384615379},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":214093.04841346148},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":310854.14812500007}]
[null,10203,"Idaho County L & P",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7170.3315144230792},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7656.2937500000062},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3211.8593000000155},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10264.776442307691},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16023.188724999993},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8057.4539423076922},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3029.7153365384593},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6181.3891826923073},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3840.6180000000027},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19090.639615384629},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17587.610833333321},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12896.658203124987},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9714.7936342592693},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7789.8843749999924},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3391.1179249999959},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10452.782692307694},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12482.259244791667},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8162.9982692307713},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3086.283028846156},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6221.4968750000044},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3869.3688000000002},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19219.599423076932},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13976.623701923074},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15856.505625000002},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38345.34692204302},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32664.648058252431},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45929.499731182797},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39698.688010752696},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51825.929841954006},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30729.347321668913},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13728.649986111106},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13379.88172043011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10226.844722222224},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39911.410752688193},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48771.914032258057},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33147.042708333327},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38498.736505376342},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32816.298543689314},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46152.558413978484},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39903.220161290308},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48990.309375000004},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30854.928613728138},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13792.085125},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13427.456922043013},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10268.614000000001},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40077.705591397862},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48977.86080645163},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33281.39583333335},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30959.111514423079},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28087.543750000004},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34209.709300000017},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35272.656442307692},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47545.308724999988},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25850.153942307694},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11965.025336538458},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11648.189182692306},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7258.8980000000029},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31339.759615384628},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37338.950833333321},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24167.658203124985},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33503.573634259272},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28221.134374999991},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34388.967924999997},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35460.662692307691},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44004.379244791664},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25955.698269230772},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12021.593028846155},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11688.296875000004},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7287.6487999999999},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31468.719423076935},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33727.963701923072},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27127.505625000002}]
[null,10230,"Kittitas County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42317.601850961553},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18252.609375},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38724.482550000022},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40639.707211538494},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48800.236675000022},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24345.954951923079},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9816.1026201923105},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9749.1222355769187},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12767.37280000001},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36098.292307692347},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50318.555972222217},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22184.302734374975},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47468.12289351847},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18837.875000000015},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39568.956375000009},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41513.291346153797},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48142.010442708364},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24940.974374999998},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10178.042139423076},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9927.3754807692276},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13147.874699999991},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36691.983653846153},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43099.442884615382},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28771.363125000029},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106075.39045492145},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73096.662621359224},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":113218.47909946238},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107864.78060380483},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104546.43935344831},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73411.458869965834},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42796.067061965805},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24133.222947684037},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27579.929166666676},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83770.938196856951},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115682.81647849461},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73583.720833333296},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":106352.56268070485},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73741.492718446607},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":114217.58186827957},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108837.69301902395},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104922.79523809525},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74050.932007454176},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43188.526725427349},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24357.217597187751},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28090.709611111106},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84515.943970223321},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116812.17001861043},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74214.792708333349},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92176.561850961545},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63953.859375},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94226.032550000018},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95349.18721153849},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97996.166675000029},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65379.654951923076},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39621.14262019231},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20192.92223557692},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21800.012800000008},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68146.532307692352},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95135.91597222221},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54021.052734374978},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97327.082893518469},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64539.125000000015},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95070.506375000012},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96222.771346153793},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97337.940442708365},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65974.674374999988},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39983.082139423073},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20371.175480769227},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22180.514699999989},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68740.223653846158},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87916.802884615376},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60608.113125000033}]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D78","v":0},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110858.49076923056},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66823.246875000099},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177762.35945000005},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":222071.75778846155},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165833.48492499997},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110211.06403846153},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68833.776610576926},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51706.069711538476},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54214.755000000012},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":295510.62980769237},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":372777.98055555543},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":151748.07617187512},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147196.1728472221},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74075.02812499991},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":189211.27810000026},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":233189.66307692308},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144519.22096354174},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":116794.89057692322},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72705.309086538444},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55257.395072115331},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57024.670399999974},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":306805.74923076923},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":340557.34427884605},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":196620.74625000017},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":322436.27771505364},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":246103.32524271848},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":445722.12662634411},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":410129.92844086024},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":399591.61314655165},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":275408.24471063248},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":135934.96223611105},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":92367.426478494628},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128549.1422222222},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":494912.32311827975},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":666753.4542741935},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":331075.90312500007},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":333405.01977150526},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":254757.51213592227},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":460073.72299731191},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":422043.08844086021},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":386567.53944940481},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":283696.71254374174},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140379.95040277776},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":96367.576612903184},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132509.80849999998},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":508460.77376344084},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":684366.3733064516},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":343547.31562500016},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":253083.04076923057},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202098.2468750001},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":326685.93945000006},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":386557.91778846155},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":352430.44492499996},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":215999.5240384615},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118223.84661057693},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80331.719711538462},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94229.195000000022},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":420284.94980769244},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":560470.10055555543},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":229867.32617187512},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":289420.72284722212},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":209350.0281249999},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":338134.85810000025},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":397675.82307692309},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":331116.18096354167},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":222583.3505769232},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122095.37908653844},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83883.045072115332},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97039.11039999999},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":431580.06923076918},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":528249.46427884605},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":274739.99625000014}]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D81","v":0},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23377.207074839247},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3684.8620735999862},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37503.182375225799},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112911.2346085161},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23377.207074839247},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3684.8620735999862},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37503.182375225799},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112911.2346085161},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111396.31159741955},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115178.49436893186},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206766.64707483925},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147011.97901316153},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139629.09798703459},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91186.630417744367},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51632.781244800048},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39779.6013870967},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36608.602073600043},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108678.5423752253},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":141893.33460851631},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122067.98693999993},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111396.31159741955},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115178.49436893186},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206766.64707483925},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147011.97901316153},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139629.09798703459},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91186.630417744251},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51632.78124479999},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39779.601387096751},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36608.602073600043},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108678.54237522581},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":141893.3346085161},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122067.98693999974},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111396.31159741955},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115178.49436893186},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206766.64707483925},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147011.97901316153},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139629.09798703442},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91186.630417744251},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51632.78124479999},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39779.6013870967},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36608.602073599985},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108678.54237522581},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":141893.3346085161},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122067.98693999993},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111396.31159741955},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115178.49436893186},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206766.64707483925},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147011.97901316153},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139629.09798703427},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91186.630417744251},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51632.78124479999},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39779.6013870967},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36608.602073599985},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108678.54237522581},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":141893.3346085161},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122067.98693999993}]
[null,10246,"Mason County PUD #1",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9307.5984855769475},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12044.768749999977},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55263.141049999962},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38806.053461538453},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31318.958625000054},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25681.579759615382},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12218.62153846155},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7128.3067307692345},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9344.2525000000005},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20539.745961538443},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35264.28888888887},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5038.8398437500073},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9453.9353240740838},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12252.012499999966},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55656.003649999955},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39122.341730769222},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31010.260130208339},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25892.558509615388},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12335.22850961539},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7232.1651442307721},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9443.5998999999993},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20860.562884615381},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35773.080000000038},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5114.4393749999954},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58970.0139092225},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56743.143203883483},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102873.24631720425},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85299.187795698934},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84683.519956896591},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56189.971118128167},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31313.363654914545},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19755.738363316796},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14575.300833333327},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42375.329834574026},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54219.357060931863},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39002.338541666657},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59320.579902927115},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56973.167475728129},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103298.43280913976},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85637.078172042995},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84301.935193452387},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56413.576582461959},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31438.591141025649},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19868.637220843681},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14684.997055555557},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42732.566608767564},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54614.95081885859},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39273.435416666653},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52291.248485576936},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50282.268749999981},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91389.361049999963},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77277.213461538457},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77323.328625000038},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52656.379759615382},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29074.771538461548},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18042.156730769235},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12719.852500000001},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35470.625961538448},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44261.948888888866},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32451.339843750007},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52437.585324074076},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50489.512499999968},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":91782.223649999956},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77593.501730769218},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77014.63013020833},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52867.358509615384},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29191.378509615392},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18146.015144230772},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12819.1999},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35791.442884615375},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44770.740000000034},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32526.939374999998}]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D89","v":0},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38964.028605769228},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41186.140625},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45967.702625000013},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42510.206538461549},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43079.420025000021},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52679.935817307727},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33000.592812499992},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20014.118269230759},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24343.391600000014},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86373.771346153866},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107870.83805555552},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65812.378906249956},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40052.204629629618},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42445.921874999985},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47720.319724999928},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43904.293076923052},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70434.770130208373},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53917.856105769257},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33719.22187500001},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20458.065985576926},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24818.526699999969},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87927.241923076945},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110069.37173076926},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66858.545624999999},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":135747.45357526882},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120528.51941747571},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":173979.97744623659},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":136247.74145161294},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":151452.47153735629},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112353.57714670259},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65429.906361111076},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43450.822916666664},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48265.626444444461},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164977.63161290326},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":217793.53862903226},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130985.86770833327},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137479.1181317204},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122071.34708737864},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":176209.84438172035},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137984.53091397847},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":178991.61552083338},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":113785.33720053837},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66264.007680555544},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44005.68642473119},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48880.105277777751},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167072.53741935492},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":220567.78370967749},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132654.36458333337},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":108826.71860576923},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98341.140625000015},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":136564.44262500003},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109382.16653846155},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125775.800025},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97157.875817307722},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":56377.702812499992},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34755.518269230764},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37341.39160000001},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122529.21134615388},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167591.05805555554},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98299.378906249971},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109914.89462962962},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99600.921874999985},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":138317.05972499994},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110776.25307692305},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":153131.15013020838},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98395.796105769245},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57096.331875000011},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35199.465985576928},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37816.526699999966},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124082.68192307695},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169789.59173076926},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99345.545625000013}]
[null,10278,"Northern Lights",{"$f":"+Staging!D92","v":0},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25580.646201923009},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61423.053125000137},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147643.62990000012},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77289.252115384588},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70748.441775000203},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66830.587211538528},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32689.907115384573},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25308.295673076915},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15794.577899999973},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81547.462884615394},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120599.14124999988},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55648.171874999942},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43131.182453703805},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63076.081250000156},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":150256.42059999992},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":79666.18269230779},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60554.07859375012},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68352.847067307725},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33540.243485576873},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26128.290985576936},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16390.963},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83905.618269230821},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":101138.7653365385},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77751.285000000062},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":172552.34085711327},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":183451.03155339818},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":336481.80932795728},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":227530.61260959468},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":217499.41495689674},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162422.28014287192},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74986.708444444404},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62234.548449131493},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49850.428611111092},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":168736.04534325885},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":223785.53147849449},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":190340.34062499998},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175205.47857676231},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185537.43932038851},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339930.59819892468},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":230323.45701819708},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":211750.67971726204},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164373.4513945544},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76044.204819444392},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63245.206916873467},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50773.717722222238},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":171826.69061207617},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":227742.76173697278},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":193381.74687500007},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125900.026201923},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146236.80312500012},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248818.46990000014},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":185244.81211538459},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":180660.5217750002},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":127104.78721153853},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60926.727115384565},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50892.445673076923},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30945.977899999969},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122873.14288461539},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":163893.5812499999},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":122407.17187499993},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143450.56245370378},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147889.83125000016},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":251431.26059999995},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":187621.74269230777},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":170466.15859375009},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128627.04706730772},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61777.063485576866},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51712.440985576941},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31542.362999999998},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":125231.29826923081},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144433.20533653849},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144510.28500000006}]
[null,10286,"Okanogan County PUD #1",{"$f":"+Staging!D96","v":0},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74910.861439615081},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76393.595077863982},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":186559.52764175984},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133221.98108769269},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98493.200379012342},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75956.31657021241},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24393.145752830715},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20381.450798077029},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14864.982776639976},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90663.447876923019},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68510.278032000235},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107657.4499537496},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57669.689282333238},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76299.869777184591},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":186285.78617740018},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133068.29452784601},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103721.70047340168},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75869.700023940546},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24374.632436381875},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20357.938499038439},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14846.931795733346},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90558.857378461878},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88829.018277461684},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86021.374704999995},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43281.831053999973},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42090.13502912625},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86370.151685999983},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76972.700184000088},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68398.055818758701},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44254.660634745625},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17617.271932599986},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11775.949349999995},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8258.323764799994},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52383.325440000001},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51382.708524000001},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47847.755535000011},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43281.831053999973},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42090.13502912625},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86370.151685999983},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76972.700183999928},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68398.055818758701},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44254.660634745676},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17617.271932599986},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11775.949349999995},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8258.323764799994},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52383.325440000001},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51382.708524000001},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47847.755535000011}]
[null,10291,"Oregon Trail Coop",{"$f":"+Staging!D98","v":0},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115353.96055288467},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44071.453125000007},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206669.46137499998},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":168288.00336538479},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":89348.869850000061},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104057.01649038466},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60130.924471153819},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28127.076442307662},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50431.47370000001},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":232062.49153846168},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":327387.15138888906},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":146843.37695312503},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115604.97604166673},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44063.315625000039},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":205922.26590000003},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167957.85240384613},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":145981.87697916667},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104132.41052884611},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60242.015240384593},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28221.952403846164},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50557.622199999998},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":232453.14596153854},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":326663.57567307691},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":148008.08812499981},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":319887.61326612905},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":278724.34466019418},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":481169.6679973118},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":382719.26919354848},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":346615.23798850575},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":244261.93057873481},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":134869.04270833332},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":89346.456922043013},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118995.8816666667},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":470747.58204301068},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":600212.55282258056},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339030.96458333347},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":319951.60341397853},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":278713.50728155335},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":480220.74173387111},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":382298.00989247317},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":405076.03061011899},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":244353.97566621806},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":135005.88048611107},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":89483.358400537647},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119165.45922222221},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":471304.77204301074},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":600891.25814516109},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339594.2489583331},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":254934.16055288466},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":222720.203125},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":387193.44137499999},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":306942.44336538477},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":280962.69985000003},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202118.79649038464},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109312.78447115382},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62018.076442307669},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88606.793700000009},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":360352.09153846162},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":464154.6913888891},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248448.126953125},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":255185.17604166671},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":222712.06562500005},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":386446.24589999998},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":306612.29240384616},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":337595.70697916666},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202194.19052884611},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":109423.87524038459},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62112.952403846168},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88732.94219999999},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":360742.74596153852},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":463431.115673077},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":249612.83812499983}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10726.909842967732},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40930.679009708787},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54996.025235806417},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62661.363414193605},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59718.665837793065},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36910.77589443839},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13965.853690838674},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18438.79681045156},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31265.27001000004},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10726.909842967732},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40930.679009708787},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54996.025235806504},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62661.363414193445},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59718.665837793145},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36910.775894438819},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13965.853690838674},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18438.796810451586},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31265.270009999993},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10726.909842967732},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40930.679009708787},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54996.025235806417},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62661.363414193525},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59718.665837793145},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36910.775894438761},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13965.853690838674},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18438.79681045156},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31265.270009999993},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10726.909842967732},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40930.679009708787},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54996.025235806417},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62661.363414193525},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59718.665837793145},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36910.775894438761},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1392.7113740000002},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13965.853690838674},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18438.796810451586},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31265.270009999993}]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D104","v":0},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18083.609831730806},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1923.7569230769457},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19434.601682692315},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133612.4080769232},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":136034.49805555557},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47356.554687500015},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25597.312800925934},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1923.7569230769457},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19434.601682692315},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133612.4080769232},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98817.88874999994},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71092.342500000072},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94942.451370967756},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55622.31796116507},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85644.059758064526},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68422.793924731188},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62998.714037356331},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50173.474643337839},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69311.527736111108},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67117.964650537615},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57747.004611111122},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":157826.19043010761},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132584.89887096768},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213448.83020833338},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94942.451370967712},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55622.31796116507},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85644.059758064526},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68422.793924731188},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62998.698333333341},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50173.474643337839},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69311.527736111108},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67117.964650537615},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57747.004611111122},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":157826.19043010761},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132584.89887096768},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":213448.83020833338},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86442.6498317308},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55483.181250000016},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75702.641300000018},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68614.542115384611},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63539.450975},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46706.496923076949},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68492.421682692308},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68082.237980769205},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47546.247500000056},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165636.48807692321},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":136034.49805555557},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":196914.05468750003},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":93956.352800925932},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55483.181250000016},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75702.641300000018},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68614.542115384611},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62401.533229166671},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46706.496923076949},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68492.421682692308},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68082.237980769205},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47546.247500000056},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165636.48807692321},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98817.88874999994},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":220649.84250000006}]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D107","v":0},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20767.744735576929},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4957.2687499999975},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42928.510673076889},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36608.395500000028},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49427.97259615385},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12510.128317307701},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26010.607572115397},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73519.646499999988},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":161732.61538461532},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":220008.66513888878},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":167742.02148437503},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19974.132291666669},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3683.0062499999603},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40889.444134615376},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34877.629999999968},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48415.08043269231},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11896.520072115372},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25578.073076923047},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74796.719400000002},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":165888.30961538461},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":223701.13903846135},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":172055.28937500002},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132586.94518817199},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139444.38106796119},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":191494.83533602156},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":188298.69688172042},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":192136.50699712645},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":134548.20654104985},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66166.043152777755},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71819.59549731185},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":127666.22127777776},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":405232.09172043012},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":482400.32467741921},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":322171.17916666664},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":131306.48713709679},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":138302.28155339803},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":189214.80989247313},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":186454.77500000002},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":190637.43293154764},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133638.14471063254},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65613.794430555543},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71441.844892473106},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":129001.58255555556},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":409613.59215053753},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":487694.09669354814},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":325677.97812500002},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84107.704735576917},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98503.518750000003},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":119722.66800000003},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":132315.15067307689},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140301.30550000005},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":103278.51259615384},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47950.128317307695},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55153.707572115403},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":110670.64649999999},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":339151.57538461528},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":398221.38513888879},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":259924.52148437503},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83314.092291666675},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":97229.256249999962},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":117202.56957500007},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130276.08413461539},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":138570.53999999998},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102265.62043269232},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47336.520072115367},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54721.173076923049},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111947.7194},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":343307.26961538458},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":401913.85903846135},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":264237.78937500005}]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":284844.45797516202},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80891.176393548667},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46149.018373793137},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21017.908956015857},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39247.109217999874},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121919.2568483871},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216361.1799160002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":442978.75192516146},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":810767.27755935502},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":441900.49559999991},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":284844.45797516202},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":80891.176393548667},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46149.018373793137},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21017.908956015857},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":39247.109217999874},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121919.2568483871},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216361.1799160002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":442978.75192516146},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":810767.27755935502},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":441900.49559999991},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":742405.82262387127},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":725240.93941747246},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1250872.7029751635},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":993727.57639354863},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":897667.06337379315},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":592895.09895601578},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311736.40921799984},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":255198.18184838712},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248530.25991600018},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":748814.15192516148},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":963292.37755935488},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":828193.62059999839},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":742405.82262387243},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":725240.93941747537},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1250872.7029751621},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":993727.57639354479},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":897667.06337379187},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":592895.09895601578},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311736.40921799984},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":255198.18184838712},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248530.25991600018},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":748814.15192516148},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":963292.37755935488},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":828193.62059999979},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":742405.82262387127},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":725240.93941747537},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1250872.7029751621},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":993727.57639354863},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":897667.06337379315},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":592895.09895601578},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311736.40921799984},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":255198.18184838712},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248530.25991600018},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":748814.15192516148},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":963292.37755935488},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":828193.62059999979},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":742405.82262387127},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":725240.93941747537},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1250872.7029751621},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":993727.57639354863},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":897667.06337379315},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":592895.09895601578},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":311736.40921799984},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":255198.18184838712},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":248530.25991600018},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":748814.15192516148},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":963292.37755935488},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":828193.62059999979}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D115","v":0},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16949.764063225852},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72757.647014399961},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47978.311510710198},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":234419.26138219316},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":191133.35688000024},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16949.764063225852},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72757.647014399961},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47978.311510710198},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":234419.26138219316},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":191133.35688000024},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":307065.44325058046},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":345996.47254368901},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":635550.91763380554},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":486194.20939664572},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447723.41244248283},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":335585.92849020625},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169436.26374800003},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130723.58906322585},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118720.12701439996},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":384001.63151071023},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466920.97138219315},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":413072.60688000021},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":307065.44325058046},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":345996.47254368901},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":635550.91763380554},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":486194.20939664147},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447723.41244248283},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":335585.92849020712},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169436.26374800003},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130723.58906322585},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118720.12701439996},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":384001.63151071023},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466920.97138219315},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":413072.60688000021},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":307065.44325058046},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":345996.47254368954},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":635550.91763380636},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":486194.20939664572},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447723.41244248283},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":335585.92849020712},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169436.26374800003},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130723.58906322585},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118720.12701439996},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":384001.63151071023},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466920.97138219315},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":413072.60688000021},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":307065.44325058046},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":345996.47254368954},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":635550.91763380636},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":486194.20939664572},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":447723.41244248283},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":335585.92849020712},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":169436.26374800003},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":130723.58906322585},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118720.12701439996},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":384001.63151071023},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":466920.97138219315},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":413072.60688000021}]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D118","v":0},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":575.53500000000224},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2282.6125000000011},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10197.556200000005},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11547.779038461538},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8029.5059000000001},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4471.1082692307691},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2927.931826923078},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1237.5084134615379},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1471.7325000000005},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5684.4530769230751},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7307.7929166666645},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6987.5312500000009},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1297.162175925926},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2351.4968749999971},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10370.4211},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11713.479903846153},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7826.1930989583407},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4539.9263942307698},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2953.755745192309},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1236.5778846153846},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1467.4256999999991},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5704.3153846153837},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6321.1938461538475},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7774.8225000000011},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12848.193051075266},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13727.694174757286},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20763.624637096778},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21355.659623655913},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20057.303793103449},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12937.549825033646},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7146.9989861111117},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3422.2343413978492},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3620.9399444444448},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11837.117311827953},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15684.204516129026},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11940.357291666667},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12886.007311827956},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13800.740291262133},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20946.351344086019},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21525.267741935484},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20047.604315476194},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13010.950013458947},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7175.061805555556},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3424.7880376344087},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3622.2386666666666},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11869.087096774194},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15709.791209677418},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11957.357291666667},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10893.685000000001},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12721.362500000001},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17280.866200000004},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20035.499038461538},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19101.5959},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11824.408269230769},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6733.3018269230779},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2939.9584134615384},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2818.0925000000007},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9803.7330769230757},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13244.072916666664},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9422.7812500000018},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11615.312175925927},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12790.246874999997},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17453.731100000001},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20201.199903846151},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18898.283098958338},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11893.226394230769},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6759.1257451923084},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2939.0278846153842},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2813.785699999999},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9823.5953846153843},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12257.473846153847},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10210.0725}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D120","v":0},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52216.340192308147},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77903.437500000247},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":100824.29923076976},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":388160.38211538584},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":341851.76942307694},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77635.89},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23406.549444444739},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":337896.9140625},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147102.8125000009},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":186295.06999999835},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":263189.78000000084},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":723075.79442307749},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":435921.88230769266},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":170996.44999999984},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1180354.4469230769},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35763.749999999069},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41406.116966501431},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":366815.09708737838},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":676148.7993796533},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":124120.45183907975},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":261594.26925302859},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":462838.10794871795},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31739.748811000725},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59465.095555555723},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":516647.70437276037},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":317760.3697916664},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":206313.76418160039},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":487825.16990291368},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66081.953655913021},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1061506.4284119112},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":314885.06997023756},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":510427.86139300192},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":586181.24433760694},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107842.80606906573},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115698.47444444396},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":976100.60405707196},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":666916.37499999814},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":152432.02019230812},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184023.43750000026},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":226600.81923076976},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":468437.08211538586},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":396770.47942307696},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":128079.76999999999},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":101261.94944444472},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":489774.9140625},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":253222.8125000009},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":325243.09999999841},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":388966.30000000086},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":803352.49442307733},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":490840.59230769268},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":221440.32999999981},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1258209.846923077},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":187641.7499999991}]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5452.278124999978},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24060.792274999894},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98522.909903846143},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13130.454925000018},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4484.8462500000487},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15810.297283653847},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22643.042668269249},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29238.234700000001},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":114324.94576923079},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":216668.93208333332},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90000.324218750029},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5006.981666666642},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6223.2843750000275},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24926.087549999971},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":100130.38288461539},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11806.250130208362},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4987.5281250000189},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16143.846466346158},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23086.601081730769},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29866.639499999987},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":114324.94576923079},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":199156.94177884614},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":102962.56125000006},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86920.559462365622},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":94145.849514563059},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":138626.79598118269},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":188083.42672043006},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":114334.4428017242},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70489.266379542445},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41928.159541666668},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52447.149663978504},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77609.419777777774},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":249067.76182795697},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":404205.55112903228},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202824.30833333335},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87782.621465053759},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":95085.376213592273},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139996.93133064511},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":189933.00172043007},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":115379.32455357144},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71188.491117092868},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42340.487944444423},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":52962.497244623657},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":78371.354777777771},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":249067.76182795697},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":404205.55112903228},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":202824.30833333335},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55097.031466346161},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76659.778124999968},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86324.292274999912},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162999.22990384616},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":89848.124925000026},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50098.166250000046},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33742.937283653846},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44984.242668269246},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":63731.434699999998},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":207655.02576923076},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":357865.37208333332},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":162267.32421875003},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65982.581666666636},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":77430.784375000032},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87189.587549999982},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":164606.7028846154},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88523.920130208367},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50600.848125000019},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":34076.486466346156},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45427.801081730773},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64359.839499999995},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":207655.02576923076},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":340353.38177884615},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":175229.56125000006}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25101.532259615382},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3943.7781250000048},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18491.111730769189},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10398.228174999967},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8781.1158173076619},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15062.638942307702},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14887.369591346151},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9749.1111000000019},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37471.434038461608},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74302.891249999928},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58273.908203125015},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33260.57476851852},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4473.7656249999918},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19185.236538461519},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8250.3283333333002},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9254.4167307692369},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15336.617403846143},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15352.178245192301},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10036.764599999999},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38262.412692307662},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57153.654519230709},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72180.523124999963},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73383.137741935483},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49644.199029126241},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":75530.344395161243},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64751.370430107512},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74899.536738505674},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48705.388829071315},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26659.438513888883},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46057.568077956988},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35197.2745},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":85862.220752688241},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":147626.11499999996},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":131975.78125},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74163.884448924728},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50188.313106796108},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":76353.127499999944},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65452.0365591398},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74209.609092261904},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":49225.784576043072},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26946.022597222207},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46529.322311827964},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35563.438722222221},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":86770.558817204306},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":149139.36427419356},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":133328.4145833333},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61043.952259615384},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48096.278125000004},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59082.50464999993},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64170.871730769191},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73147.358174999972},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43642.615817307662},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25322.518942307699},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45361.619591346156},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26906.471100000002},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":73445.674038461613},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":137799.33124999993},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112920.408203125},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69202.994768518518},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48626.265624999993},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59750.665649999995},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64864.996538461528},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70999.458333333299},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44115.916730769233},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25596.497403846141},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45826.428245192306},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27194.124599999996},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":74236.65269230766},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":120650.09451923071},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":126827.02312499996}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1508.3862980769225},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2394.6343750000046},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4208.2091999999975},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3311.4115384615402},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2176.6002000000012},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1537.5364903846162},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":792.82091346153811},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":957.1818509615382},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1806.9548000000009},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3794.7461538461548},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9009.9265277777813},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4104.3378906250073},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":934.81229166666469},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2031.1374999999985},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3524.1475749999981},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2978.9153846153858},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1376.5822656249959},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1292.3776442307692},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":664.79817307692304},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":860.95757211538398},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1717.5693000000008},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3569.7851923076896},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8899.0034134615398},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3821.0475000000001},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5488.1552419354839},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4843.1067961165063},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8663.5279704301065},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5713.364784946235},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5431.3462787356357},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3545.238331090176},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2071.3141805555551},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2250.1886424731201},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3309.4136666666668},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9628.2958064516133},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13795.927419354837},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8723.231250000008},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5069.5361827956986},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4474.1383495145628},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8066.1971908602227},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5292.4988709677464},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4624.3984226190478},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3305.2852489905817},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1948.166333333334},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2154.9479838709685},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3228.9144444444437},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9417.5452688172027},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13584.696209677413},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8581.5291666666653},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5106.7762980769221},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4328.3843750000042},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7970.7991999999977},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5154.2115384615399},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5018.400200000001},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3381.5764903846166},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1913.6109134615383},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2019.7318509615384},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2943.794800000001},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7587.8661538461547},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11061.20652777778},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7597.8378906250073},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4533.2022916666647},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3964.8874999999985},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7286.7375749999983},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4821.715384615386},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4218.3822656249959},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3136.4176442307694},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1785.5881730769229},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1923.5075721153839},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2854.4093000000007},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7362.9051923076904},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10950.283413461539},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7314.5475000000006}]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26618.817812500005},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28817.66562500002},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11418.590299999994},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25077.636442307685},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18673.823024999976},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11170.681874999998},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17043.562427884623},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13768.484615384623},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13745.084299999997},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32537.741346153856},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10798.321527777736},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55226.857421875044},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37758.346226851856},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28963.615625000013},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11556.54077499997},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25252.87442307689},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17282.948645833312},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11277.691586538453},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17123.270480769243},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13834.94146634615},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13814.681800000004},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32683.71769230771},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67406.986874999973},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84793.064758064502},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61078.410194174765},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70873.323991935511},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71521.37295698926},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66638.985086206871},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47495.83946164199},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37234.93140277778},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33067.993077956991},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38710.73305555556},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82625.527634408601},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83684.13233870962},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":126179.54270833336},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":90257.831747311808},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":61236.674757281588},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71046.170174731145},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71710.606720430107},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66206.799717261907},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":47618.82605652757},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37323.217611111118},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33145.421572580643},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38804.21411111109},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":82817.297634408606},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83875.771451612891},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":126485.01145833336},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":70100.227812500001},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55330.165625000023},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55364.570299999999},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":64968.836442307693},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":59705.04302499997},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40362.901874999996},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33323.812427884615},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28391.384615384624},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28322.244299999998},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62447.821346153862},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55802.161527777731},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":99023.107421875058},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81239.756226851852},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55476.115625000013},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":55502.520774999975},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65144.074423076891},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58314.168645833313},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40469.911586538452},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33403.520480769235},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28457.841466346148},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28391.841800000006},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62593.797692307708},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36454.748076923104},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111203.23687499997}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2489.8157692307618},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11400.892222222221},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":302.88713942307584},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4250.127307692308},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10685.767211538458},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1814.866875000002},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1643.2965456989259},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1628.2038834951411},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3688.2970967741944},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1849.5167204301113},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3225.1980172413823},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1030.3101480484477},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2167.5559305555548},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2429.4145833333328},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3960.7040000000015},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13948.568172043006},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24760.462661290327},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12001.893749999994},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2425.1164919354806},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2540.3640776699003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4665.5151344085971},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2526.9730107526889},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1126.586979166671},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1555.0132974427995},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2655.0466666666671},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2973.4102822580671},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4771.090500000003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16039.966881720435},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26798.583790322573},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12755.436458333337},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1535.2312499999994},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1777.6229250000042},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1946.3532692307647},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3287.1974999999984},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":107.94389423076846},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2077.7764903846155},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2337.1941105769229},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2901.4834000000001},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12262.535769230763},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22620.772222222218},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8790.8593749999945},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2168.7462731481478},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":1679.7156249999966},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2285.9742750000014},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2726.650865384614},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":879.95039062500541},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":442.58278846154326},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2529.1785817307696},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2901.9871394230759},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3553.2749000000008},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14022.847307692309},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21905.647211538457},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11492.116875000003}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18405.902451923099},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10259.549999999992},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27965.851875000037},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20298.681730769229},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13100.042199999994},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13493.682836538463},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7223.8497836538472},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4833.5181490384575},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6775.0523000000003},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37951.759230769225},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35658.43652777774},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15068.275390625016},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22945.233310185195},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10209.784375000003},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":27818.461450000013},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20181.109423076934},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11171.51315104167},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13479.578509615381},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7225.1063701923085},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4840.3262019230697},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6782.1041999999989},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37969.15326923073},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":26611.465528846122},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21686.315625000017},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51284.277473118302},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50242.135922330097},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72370.862311827979},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57543.600913978487},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53993.351982758628},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36791.370121130552},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17512.669847222227},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30031.520833333325},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38497.209111111108},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121765.23096774193},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154567.89983870965},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104798.43020833335},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":51285.629475806469},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50195.643203883497},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72235.990456989268},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57433.335967741943},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":53021.820357142838},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36778.591493943473},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17513.820416666662},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":30037.652889784938},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":38503.260833333326},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121780.63946236559},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":154587.24129032253},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":104816.35104166668},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":36937.092451923098},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42503.299999999996},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54344.15187500004},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46954.241730769223},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45682.372199999991},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28078.362836538465},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13217.639783653847},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25424.868149038459},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31118.172300000002},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":100284.55923076923},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":127919.41652777774},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":81011.275390625015},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41476.423310185201},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42453.534375000003},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":54196.761450000013},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46836.669423076935},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":43753.843151041663},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28064.258509615382},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13218.896370192308},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25431.67620192307},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31125.224199999997},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":100301.95326923074},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118872.44552884612},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87629.315625000017}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14226.343749999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17331.737499999996},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22632.347075000001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24954.748365384614},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22545.065074999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14381.559374999997},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8941.6887740384664},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7653.0965144230768},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7604.3538000000017},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23519.614807692291},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46820.940833333319},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18823.183593750007},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18673.393425925911},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15569.006249999973},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19833.201049999996},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22757.746153846161},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19311.915286458316},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12815.795913461547},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8057.7972836538447},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":6863.6947115384692},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":7604.3538000000017},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23519.614807692291},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35830.533173076881},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":28122.356250000015},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":21637.548588709669},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18035.097087378614},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31776.52169354838},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25041.245053763432},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23187.366839080449},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18765.567860026909},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9963.6545138888978},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11297.844153225811},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15415.326222222226},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41614.755698924746},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48040.009274193522},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33104.666666666657},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19547.226989247276},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16281.783980582475},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":29091.214784946227},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22844.99403225807},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20997.847455357121},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17254.356742934055},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9084.3364305555533},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10503.602150537625},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15415.326222222226},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41614.755698924746},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48040.009274193522},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33104.666666666657},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14226.343749999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17331.737499999996},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22632.347075000001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24954.748365384614},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22545.065074999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14381.559374999997},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9601.7587740384679},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11666.296514423077},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12275.873800000001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40902.734807692294},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":48204.000833333317},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23476.933593750004},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18673.393425925911},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15569.006249999973},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19833.201049999996},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":22757.746153846161},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":19311.915286458316},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12815.795913461547},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8717.8672836538462},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":10876.894711538469},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12275.873800000001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":40902.734807692294},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":37213.593173076879},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32776.106250000019}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4770.0753605769287},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4987.0406250000042},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8342.9742500000139},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":511.74701923078425},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2398.3152500000024},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5467.9911057692316},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3929.708173076926},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":657.74146634615772},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5351.5772999999981},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11766.413653846155},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":4282.9247222222311},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5034.7790277777785},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5012.2624999999898},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8379.2611499999948},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":545.62201923077271},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":2415.8146354166574},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5497.225528846152},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3947.1619471153813},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":666.49603365384871},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5377.1077000000032},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":11827.191153846155},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":3823.2135576923033},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23927.687822580636},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23864.211165048546},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33309.532715053778},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23464.170752688184},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24064.12244252874},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20788.180457604307},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12158.553388888889},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8469.1397849462373},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18100.803555555551},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45666.248064516134},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62558.609354838736},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35839.134375000009},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23968.638172043011},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23900.72815533981},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":33364.838454301083},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23513.169301075268},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24124.152752976177},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":20826.824010767152},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":12181.607847222223},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":8483.5700268817218},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18133.023722222224},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45754.769784946249},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":62684.266129032228},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":35906.567708333358},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16633.355360576927},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18042.040625000005},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23513.844250000013},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15731.107019230783},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16989.865250000003},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15953.111105769229},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9245.708173076926},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5508.3414663461581},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14632.537299999998},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31444.733653846157},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45774.724722222221},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":24962.076171875007},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":16898.059027777777},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":18067.26249999999},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23550.131149999994},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15764.982019230771},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":17007.364635416656},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":15982.345528846152},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":9263.1619471153808},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":5517.0960336538492},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14658.067700000001},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31505.511153846157},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":45315.013557692306},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":25405.426875000016}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60867.690624999952},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":118828.78507499988},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":157652.26961538452},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":87530.746325000102},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":41988.819375000036},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23770.261850961531},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13641.24903846155},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14500.277799999991},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":32204.670192307723},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":50767.237500000076},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":66652.683593750029},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":60971.378125000032},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":121894.35862500001},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":159724.76817307697},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":69473.584791666683},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":42059.90884615379},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":23712.171346153849},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":13399.340024038462},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":14221.063300000025},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":31156.207500000055},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":46887.392596153848},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":68827.687500000044},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":178184.07213709672},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":267297.1237864077},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":458715.08793010755},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":372936.54801075259},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":337162.35839080461},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212064.22053835806},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111438.31124999998},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84091.18897849464},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":58011.960111111111},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":112526.92107526881},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":144277.55830645171},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":224992.80416666673},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177626.00166666665},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":267603.33737864078},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":461844.4965053763},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":375090.77946236561},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":320852.63852678571},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":212265.48904441445},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111456.79419444448},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":83950.847177419331},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":57855.962555555561},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":111893.56537634417},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":143922.93717741937},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":224904.26249999998},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":139515.06343750001},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":230206.44062499996},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":385129.10507499991},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":321672.3096153845},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":292992.88632500009},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184581.87937500002},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98242.991850961524},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":72132.849038461558},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44616.837799999987},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":67043.390192307721},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":88296.337500000081},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":177335.43359375003},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":140807.31666666665},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":230310.12812500005},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":388194.67862500006},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":323744.80817307695},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":274935.72479166667},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":184652.96884615382},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":98184.901346153856},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":71890.940024038471},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":44337.623300000028},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":65994.927500000063},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":84416.492596153839},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":179510.43750000003}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,Staging!$DV$4:$ES$4,Staging!$DV$3:$ES$3)*1000)","v":0}]

{"sheet":"Demand Revenues Embedded","index":13,"n_rows":140,"n_cols":79,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,"Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":2761516.7575976085},3113902.9214093098,7156327.1384923477,5582578.5117099639,4139511.9136549518,3722832.2377824634,2308286.5038841283,1460018.194066392,2027857.3981867302,6979261.9387195185,10401007.268209504,5812926.0933254734,3087156.9448225629,3247649.9351566792,7499021.2397100963,5767405.6961955149,4206124.7929392001,3979251.680919833,2392068.3337813006,1480484.3244248349,2107060.9417448072,6995808.8587587886,10513614.034596516,6180997.8490459109,null,{"$f":"+SUM(AE5:AE140)","v":13015530.09605011},13490037.984242123,21844644.722883783,17803879.769603446,17208896.932402451,11686441.307992453,6565611.886032179,4655379.2107604425,4721313.5379526345,15251157.880450381,20443391.103006732,15778590.667846302,13063177.816620797,13672566.206180058,22120084.552468125,18124248.527682979,17465899.55000117,11926614.293321928,6707087.7824833961,4737313.0411595982,4795241.7171278577,15323813.75975319,21022078.594978653,15900121.035612497,null,{"$f":"+SUM(BD5:BD140)","v":10681776.732614372},11483594.337245205,17785982.094558273,15077394.52888114,15231053.156010155,10118738.803846568,5784327.2970607746,3938254.4822990117,3850108.3759863423,12399197.900557373,16706307.351158189,12419462.987095507,11041099.661954973,11621419.928494293,18202152.455727898,15252116.223565832,15269090.526388345,10375442.387814753,5872094.9244320402,3969036.9283832628,3934076.867098704,12433559.777006857,16810779.346052177,12838688.016785642]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":499.39564185399797},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":459.59214179690952},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":315.33797230420066},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":855.79393400452682},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":677.68847735964437},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":886.7507141561839},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128.0574053153691},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":221.38501904103057},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":330.39281711342039},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":744.46402568356325},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1387.511522454088},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":904.90489391425808},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":508.6832236095351},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":481.5459704880825},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":344.94697661747961},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":874.75303131863382},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1228.8018859687418},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":893.31780722551719},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132.19233778183789},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":223.26380860909813},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":330.39281711342039},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":744.46402568356325},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1404.2442861460549},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":884.90134287959427},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2207.0115340395382},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2219.0458768169451},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3443.745242576254},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3497.4549241641162},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2668.5213084961947},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2121.4557015899386},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1029.6061105387237},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":851.59482541551324},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":654.31170872260577},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1640.9477062778317},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2392.9226826046424},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2592.1522221252076},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2242.0171149973389},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2242.8180347032499},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3475.7168408333641},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3517.9425464521205},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3227.3099385064424},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2128.2178253377751},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1033.8614066765626},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":853.5871643716398},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":654.31170872260577},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1640.9477062778317},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2392.9226826046424},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2592.1522221252076},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2068.8629534754077},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2055.2474286213228},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3130.8926601589123},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3242.7329718112155},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2514.9591592770466},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2077.8259747865868},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":993.61898743359154},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":802.05467764576315},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":604.75248532262322},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1396.3473610542085},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2033.3285765010628},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2399.6105605518205},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2078.150535230945},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2077.2012573124957},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3160.5016644721909},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3261.6920691253226},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3066.072567886144},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2084.39306785592},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":997.75391990006051},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":803.93346721383068},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":604.75248532262322},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1396.3473610542085},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2050.0613401930295},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2379.6070095171567}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1562.5248184889413},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":687.47335478107846},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1232.9543888937396},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":777.74605860741895},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1400.3880148298394},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1053.7418042971615},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":952.2085484676503},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4432.1294365601225},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3070.4870246514756},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3487.3994150004382},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1650.4510387380317},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":687.47335478107846},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1224.9353972758231},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":777.74605860741895},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1400.3880148298394},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1053.7418042971615},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":952.2085484676503},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4432.1294365601225},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2632.4830347440043},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3720.5517506330234},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7395.4541907318289},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4784.5871391647943},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7832.3047973344101},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6730.5047467489876},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6949.7196795298341},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4514.0515729861609},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3152.8920238656542},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3118.109260005127},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3921.635192642394},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11444.607167920507},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15801.024273904852},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11040.589365231819},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7395.4541907318289},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4784.5871391647943},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7832.3047973344101},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6730.5047467489876},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6949.7322034152021},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4514.0515729861609},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3152.8920238656542},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3118.109260005127},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3921.635192642394},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11444.607167920507},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15801.024273904852},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11040.589365231819},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7441.5949939888123},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4736.8438313105753},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7744.5610678774137},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6570.773800079256},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6968.4931228499099},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4384.0572644050271},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3095.789589962993},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3251.4662083834278},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4011.0781826246402},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12037.435015884319},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16603.727978113449},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11688.509342530346},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7529.5212142379032},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4736.8438313105753},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7744.5610678774137},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6570.773800079256},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6960.4741312319939},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4384.0572644050271},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3095.789589962993},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3251.4662083834278},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4011.0781826246402},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12037.435015884319},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16165.723988205978},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11921.661678162929}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73570.774846093365},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116081.62904042627},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214377.89120908041},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":221759.14670714416},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58292.61572422985},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100216.08986506717},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":147437.4837035643},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87091.331194691244},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":447963.82804908435},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":623789.65877237439},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11561.046636252357},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116384.26182446134},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":117045.01948834365},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":222696.50567264488},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":227268.45350133328},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13186.138858814593},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100889.72818354621},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":147771.85178085693},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88203.486616397437},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":451855.60326202749},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":526403.52977076941},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76521.931113245868},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":447154.25306265184},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":474448.9162037507},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":734992.4712914211},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":706317.37006687187},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":629070.30489490821},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":380323.34463905648},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":286660.24929200503},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":244040.38990674794},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":333963.80473936955},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":926666.68455644185},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1448056.5056316003},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":652720.19247358781},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":447289.70739141159},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":475521.06461274001},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":743122.85765881895},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":711804.41079692449},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":592697.4062254437},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":381146.5107492106},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":287089.76705329033},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":244713.75766332971},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":335181.32590587623},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":930787.55446617038},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1453986.4675489152},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":654827.0486510091},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":328905.09616627154},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":426849.06464681774},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":590266.90024426789},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":654144.74869090412},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":584314.73727142299},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":315942.50671305467},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":252445.21659450993},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":212304.8585066727},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":270597.03594279219},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":772826.51642069011},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1268507.8599214184},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":459458.69441412727},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":371718.5831446395},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":427812.45509473514},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":598585.51470783236},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":659654.05548509315},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":539208.26040600764},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":316616.14503153367},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":252779.58467180256},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":212911.51906923964},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":271709.19136449846},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":776718.29163363331},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1171121.7309198135},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":524419.57889112073}]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2012.0181961058279},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131564.78680590232},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65383.380656462119},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15379.989486632356},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6662.9862622489991},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9126.9594745078302},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14562.295206077015},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":133128.7811940439},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":176766.22350592271},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41227.440605081618},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11850.306056249192},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1062.0876975465087},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132314.91618796828},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67185.642468147416},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":934.08364053093248},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6565.854638287592},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8900.1501131715559},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14298.711374836299},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132647.52371068377},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":145112.20959453023},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63663.429047411089},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90327.704277172001},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108744.50172465103},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":278895.82029218995},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":202166.47952794447},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":185020.09117033042},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114430.12117328952},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59362.808459850407},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59868.435451480509},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68927.869467679498},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":225627.11706874956},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":326043.78692248551},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":182333.93565004796},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89121.494435321918},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107815.55083291026},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":279611.00619091216},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":203940.84137053828},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":172719.92901223648},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114337.68427754183},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59130.694458860875},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59650.457104069086},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68687.096129223806},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":225167.31009866417},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":325614.08434200939},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":181795.59776477778},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62771.301570162905},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101962.99697895753},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":252758.22044948919},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":195495.09141870789},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":183507.20587360524},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102208.96401480293},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55056.592764408386},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53370.557344061664},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51309.644099816658},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":195739.55303722914},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277831.77293402015},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138304.22398061643},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76700.18079299941},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101013.06648039821},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":253508.34983155513},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":197297.35323039314},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":169061.30002750381},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102111.83239084153},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54817.433819019556},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53143.747982725392},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51046.060268575944},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":195258.29555386901},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":246177.7590226277},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":160740.21242294592}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73680.200289074433},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29113.843324893038},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70619.738528036309},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40575.054318317707},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21087.884415402033},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35818.902545117518},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76549.218718239819},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30539.830442141469},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4917.644352955539},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111312.32163987937},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":227535.35601618214},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81033.473293023679},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90660.858157687908},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31631.79008120146},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74475.823393416591},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43778.770017395495},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19318.389925783671},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38009.846129935751},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77820.868979441017},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31714.998592911525},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6011.5271800926266},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114903.17358569155},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193460.43953764232},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111966.9384161355},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":171821.93305171491},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82890.450816719065},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":151451.95035260523},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101331.60812724099},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108669.64757603037},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96471.905242785855},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":123266.77736418412},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96098.197294412239},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59601.084746820343},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":177516.75120365716},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":299691.89106581465},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":242240.24054832794},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":174945.27121458529},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85472.311913866666},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":155484.93750942851},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104596.55067988948},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108680.02083197173},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":98765.022194926496},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":124572.71057504581},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97287.900273488063},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60744.908520969824},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":181155.21455418092},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":304372.39341893815},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":245998.8519339911},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":149316.94667168162},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75040.493110975309},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125685.01162678775},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":92489.297447628807},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101866.77805025755},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85172.902035207459},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118164.87002357467},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91831.105461786996},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41234.200434331608},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":159446.78769069578},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":273369.08873250097},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":198269.01192918891},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":166297.60454029511},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77558.439867283727},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":129541.09649216801},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95693.013146706624},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100097.28356063919},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87363.845620025706},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":119436.52028477588},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93006.273612557037},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42328.083261468695},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":163037.63963650796},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239294.17225396115},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":229202.4770523007}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1453.1766861218844},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18258.339893477703},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18938.695720317803},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16203.611526976441},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14986.094923461102},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16141.835232152829},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4484.254996003755},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7335.8546057801514},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4845.6189233912546},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15186.90762003909},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34901.208463575815},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10104.647745132293},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3182.7393897765901},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18258.339893477685},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18938.695720317835},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16203.611526976467},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14489.375065921628},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16141.835232152829},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4484.254996003755},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7335.8546057801514},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4845.6189233912464},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15186.907620039063},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32404.806787875543},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12418.137260106516},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58127.385332818885},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63748.157798143402},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102401.18905349493},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74321.420969516388},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76159.962255575316},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55063.064004421394},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29735.402602171223},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25521.338421543307},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18743.76585115982},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59702.222851429287},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77661.975292908202},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66931.070042783555},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58127.393978306878},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63748.15779814338},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102401.18905349499},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74321.420969516388},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75980.704753339814},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55063.064004421394},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29735.402602171212},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25521.338421543314},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18743.765851159813},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59702.222851429258},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77661.975292908202},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66931.059058761908},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39261.901512804863},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49368.190587618992},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77367.684596594787},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52760.759551074945},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57724.671967030488},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41055.159433672088},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22281.849813082252},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18941.897529031707},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11788.843860089064},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37231.05443222804},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53003.364097907426},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41216.669398847487},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40991.464216459572},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49368.190587618978},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77367.684596594816},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52760.759551074967},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57227.952109491016},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41055.159433672088},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22281.849813082252},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18941.897529031707},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11788.843860089057},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37231.054432228011},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50506.962422207158},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43530.15891382171}]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5877.61524491401},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11013.428365947788},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26421.494764201478},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8114.6433214005283},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4267.5026496248893},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12284.779043674131},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21373.891433215336},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53293.473044035061},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40690.342541255552},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5340.9404697459204},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9845.5960808172931},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25464.94170435693},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7559.4626367293868},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4012.2464117564027},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12194.420852946816},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21015.114240541658},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51222.477298390055},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41839.540040164175},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40905.875806367134},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52032.842440061104},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79732.209562447373},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46585.527346265102},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89960.581201371708},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43673.230296953596},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20444.32413585961},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20317.391878730185},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29875.595185424489},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91270.485098875331},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131515.89866962595},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96342.347751680805},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40661.398696383265},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51818.975822674198},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78750.757406173405},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45750.152907000011},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89307.071295356189},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43207.394398618329},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20180.419447131761},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20109.82638384647},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29831.92092342618},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91083.927706334216},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131329.71192424578},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96209.254361302723},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22572.75104514102},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36743.232986990333},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51519.210704199788},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25342.316668121905},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70366.840004749814},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30395.31307779624},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12843.945722249464},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13406.312044543254},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22854.846260997107},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66024.153450154146},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102182.78794144186},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71778.638708198734},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23046.116489614571},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36206.558211822245},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50351.37841906929},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24359.514561317497},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69410.286944905281},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29840.132393125095},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12528.468869963532},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13151.055806674767},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22764.488070269792},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65665.376257480457},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100111.79219579685},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72927.83620710735}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37712.163869862947},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":245422.51579498837},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":324645.31156958017},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":168417.31425961643},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":204947.10389410632},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80268.783263773686},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51027.939951910557},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69614.035993928424},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72356.225497598978},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":211209.2460342941},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":291425.86045694019},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":187178.7473260283},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68731.495204555758},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":253094.8768881516},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":336362.00569716236},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":178276.2549808248},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":200431.44693311796},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87007.677395912338},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54926.296154450698},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73199.814842600928},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75608.019315113983},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":222000.53415148213},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":267503.43893074727},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":226486.30424168357},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":412819.2081745594},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":607063.80721886607},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":868269.41644319159},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":567732.51026022225},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":683757.29755637003},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":337645.02073044982},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":189219.68089990987},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":153454.29332221742},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132131.90701475606},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":377714.4258776544},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":473644.01273716177},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":435485.54953287373},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":422686.0702136925},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":615181.17110114044},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":881000.79934678366},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":578039.24831820396},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":684483.52983797155},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":344883.05676798348},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193322.24434587747},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":157212.65140842105},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":135725.02591949713},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":389207.90818193869},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":488420.13539993757},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":447292.74672138324},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":353593.18930599326},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":573991.81990744814},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":758730.75629148714},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":521691.0156269439},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":646949.68462579243},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":295985.74713350215},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":173627.18156895414},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":141288.76254592356},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108453.77517715894},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":322089.35634251032},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":402650.97966064233},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":357250.94500349276},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":384612.5206406861},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":581664.1810006114},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":770447.4504190695},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":531549.95634815225},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":642434.02766480413},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":302724.64126564085},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":177525.5377714943},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":144874.54139459608},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111705.56899467394},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":332880.64445969835},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":378728.55813444935},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":396558.50191914802}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42583.98262463999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95408.455077412131},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41403.46827717276},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":94181.495126586859},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":110201.7298148284},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60906.141691864403},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25758.623141400651},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32017.135514118556},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22716.653667094244},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82386.545110160354},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59793.643161180291},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41456.956098838797},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93354.63666742343},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39825.935612167312},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":92410.862935912039},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109177.3087430234},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60349.847958008948},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25337.079302701994},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31607.346859687379},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21405.520167104311},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79625.753238721387},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59262.548963590314},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":223916.47955926479},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":306595.44448014232},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":454592.30022774718},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":342057.17551237455},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":467998.97316372482},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":301919.8621872692},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":170675.73767152708},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103978.68492210803},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64431.643303239311},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83071.910091791709},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":140547.77610013419},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":237941.28120143182},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":222707.06224136244},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":305515.70825128298},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":452636.94228406163},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":340549.24313280371},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":466582.38153072819},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":300937.35677736357},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":170139.57417456852},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103574.63528868332},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64038.2507141651},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81813.604448362559},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138906.75196007235},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":236605.89876888154},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":177269.69695504702},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":268846.81681655487},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":376216.43146787758},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":286484.95539845113},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":416700.46516413172},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":268539.11565260019},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154639.59149890189},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90038.999357239314},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51388.372087942014},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40991.865793174751},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82386.545110160354},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":191185.38890465364},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":176885.06176120767},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":267719.79029075371},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":374162.61305788893},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":284907.42273344571},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":414929.83297345694},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":267514.69458079519},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154083.29776504645},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89617.45551854065},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50978.583433510837},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39680.732293184818},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79625.753238721387},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190654.29470706367}]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":559.01758733015868},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1822.0542401816128},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1168.061419178046},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":399.14875054570933},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":335.3648548918996},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199.12053140258828},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":365.61492010826885},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":559.79871086663411},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1822.0542401816128},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1168.061419178046},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":398.58378416135594},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":335.3648548918996},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199.12053140258828},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":356.48304307235577},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1794.5698829719222},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1408.2858181898339},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3336.1425066822903},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2408.7461099641459},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1813.5323529748275},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1234.2943281212858},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":689.14425542070512},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":457.60568043870745},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289.48488139934244},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":899.1897125700267},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1291.711842452886},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":864.20085567100341},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1794.5698829719222},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1408.2858181898339},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3336.1425066822903},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2408.7461099641459},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1812.432338376721},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1234.2943281212858},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":689.14425542070512},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":457.60568043870745},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289.48488139934244},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":899.1897125700267},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1291.7247981793751},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":864.20085567100341},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1691.0923694833066},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1369.9433336243787},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3242.2897906923963},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2391.7879118000669},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1782.1864594429419},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1214.4918329762445},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":664.38324644533861},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":421.42015662674885},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":220.92571616170451},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":611.23068594724919},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":953.59761110626073},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":663.98410896708276},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1691.873493019782},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1369.9433336243787},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3242.2897906923963},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2391.7879118000669},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1781.6214930585886},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1214.4918329762445},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":664.38324644533861},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":421.42015662674885},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":220.92571616170451},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":611.23068594724919},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":944.46573407034771},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":668.92032829826269}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4189.7364013620318},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2095.6025253712469},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11472.094407404189},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10291.702844400877},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4111.3976990912752},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10576.847992456129},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8577.8351109886844},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23454.266294129626},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4189.7364013620318},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2095.6025253712469},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11350.209972059743},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10291.702844400877},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4111.3976990912752},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10576.847992456129},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8577.8351109886844},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23092.663358340789},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44841.182907396491},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43123.650410839073},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77324.426711581385},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55135.341433373549},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66243.613832605246},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46135.219778084858},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23057.728864017266},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3731.5376320831283},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35830.824483599645},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105513.93811798742},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":137123.23498197875},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14006.923269012492},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44837.174208895514},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43123.650410839073},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77324.426711581385},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55135.341433373549},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66144.872041511306},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46135.219778084858},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23057.728864017266},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3731.5376320831283},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35830.824483599645},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105513.93811798742},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":137126.75074536371},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13998.685252772211},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29764.818301553503},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29542.268628307022},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52934.546026787699},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36346.496774912863},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49546.308981751528},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35171.941622013735},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16891.483154430491},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29895.137963642723},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80105.172116140195},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":106774.30532669753},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29883.948230934133},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29542.268628307022},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52934.546026787699},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36346.496774912863},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49424.424546407092},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35171.941622013735},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16891.483154430491},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29895.137963642723},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80105.172116140195},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":106412.70239090869},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":565.80633895049573},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13213.692994324638},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18286.008952172426},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5805.8092528420475},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9806.9877500688435},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3171.9225478040726},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1647.9148737972591},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3282.9581091954401},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4702.6120201402846},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2193.5777743822546},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":565.80633895049573},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13213.692994324638},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18286.008952172426},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5823.9206627084704},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9806.9877500688435},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3171.9225478040726},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1647.9148737972591},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3282.9581091954401},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4751.0604853279892},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2158.9204400593644},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27266.15738104963},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23371.840167370414},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48149.070689465792},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45892.364298408938},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39492.601645465598},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27858.117769934328},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15046.459994761208},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7236.3232791521041},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6102.4536108734274},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14295.861568542405},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20347.797618203993},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24135.245699816634},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27266.148735561626},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23371.840167370414},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48149.070689465792},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45892.364298408938},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39492.603037008412},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27858.117769934328},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15046.459994761208},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7236.3232791521041},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6102.4536108734274},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14295.861568542405},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20347.784662477508},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24135.245699816649},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21947.911201096129},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19127.510695887551},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40837.689725312157},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40104.648889306809},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33520.80020368463},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24487.462986251503},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13217.932529468268},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5661.4761647939076},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4567.198010093427},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9284.7805417458658},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13715.133595273439},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18421.81072644722},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21914.116154719297},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19127.510695887551},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40837.689725312157},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40104.648889306809},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33538.911613551056},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24487.462986251503},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13217.932529468268},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5661.4761647939076},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4567.198010093427},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9284.7805417458658},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13763.582060461144},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18387.153392124328}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4104.7142747953149},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4954.7946040338775},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10320.004587514195},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9203.5184235235647},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3773.0150046276094},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6301.2848645635322},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2403.2874816809804},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2009.6098623807},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3082.3827390552669},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8857.4143862877863},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15115.050945603785},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8637.8277634680944},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4288.8767472860172},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5112.4741115864872},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10509.971474233816},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9287.5332469155037},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7950.2599262202111},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6361.9111770513709},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2434.8146904069472},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2029.9172806587494},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3102.9115808958331},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8923.8419321776801},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15141.110392843009},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8753.6962856893479},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17955.312612387803},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19647.304585477672},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27780.829476767623},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23956.934973172276},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18610.499222188453},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14557.491098443297},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7669.4557117494687},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5349.9602898803814},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5913.2831544573464},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18531.632865202264},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24427.944561531996},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17860.524473936974},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18164.334576037276},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19860.132394191893},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28050.522857456715},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24073.001375044732},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22999.98328073743},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14636.200183233512},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7712.0811849006077},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5380.5731542376598},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5942.5040635641326},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18626.36180248591},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24535.72325019788},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17935.303693355465},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12402.307848531456},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14496.161931371696},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19489.244632917151},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17305.663608191342},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13169.535909194101},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11108.124309250516},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5686.9258646374119},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3469.8592992094791},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4162.9747655985302},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12588.884512892169},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17004.306805203891},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11081.552900986648},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12586.470321022158},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14653.841438924306},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19679.211519636774},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17389.678431583277},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17346.780830786702},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11168.750621738352},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5718.4530733633783},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3490.1667174875279},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4183.5036074390973},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12655.312058782063},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17030.366252443113},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11197.421423207901}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5477.6837859076213},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12222.268914415443},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4172.6661891745025},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5962.0620057626838},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":554.90800260597507},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2561.0622371028094},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2912.5007663427118},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":261.97738318344318},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7725.8766184204487},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9024.1687732471819},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2538.9772002968562},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1630.8118521105619},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5442.2971448528806},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12184.520548467668},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4197.2338174075876},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6879.8958006635867},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":571.38254404288398},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2567.5420593865229},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2916.2701247237901},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":237.79642909281242},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7721.0134304078856},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5643.3687068890276},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5230.0067615471926},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21821.837540874239},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22041.931710774046},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38441.191821610344},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24255.93079477482},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24383.997852693308},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15202.856391064168},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9853.2598919015763},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10320.219532238676},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7780.2157948717941},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27475.457445184882},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35176.710547849136},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27324.577211211039},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21883.803152532077},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22061.736823946594},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38478.019441250784},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24326.882855905435},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25826.035933442272},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15275.293176686582},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9888.7410472320571},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10358.363767162333},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7803.9214328705748},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27587.830981460756},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35314.026631920431},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27409.351890334408},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12600.856967270909},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15860.297948135862},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25236.942058569817},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16665.434449019092},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17338.225121103649},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8835.7169574649652},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7180.1384896130694},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7748.9645051011166},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4283.5125198288652},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18508.17684368894},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23656.262624639832},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15761.981827905345},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14997.012973214207},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15824.911307081122},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25199.193692622044},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16690.002077252175},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18256.058916004549},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8852.1914989018733},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7186.6183118967829},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7752.7338634821954},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4259.3315657382345},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18503.313655676375},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20275.462558281677},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18453.011389155683}]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17497.974110780509},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4021.0241858028357},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16358.061281271275},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18183.697710912158},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8989.1010461538626},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12743.114610212968},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5726.7823862071764},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3242.5787680755498},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9024.7363861346385},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26671.488217934184},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33217.764395937018},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15882.050914607509},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19792.50331034081},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4970.7647253994637},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17796.029012485822},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20345.13178220014},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10698.927317296779},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14628.517941016456},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6624.4260242193868},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4174.8647777874839},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10301.712175185545},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29316.828343262452},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36305.86896627691},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20808.635885794123},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40856.769434462876},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29951.225226951181},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49737.168294093986},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38341.243068811404},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39169.781801605968},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30673.489506129506},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16405.113080823074},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11473.181906416972},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21167.172633429382},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61469.603374915168},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80680.374538971329},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48882.707814546404},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42490.550531400419},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31268.442151503121},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52106.694627073382},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40662.751852817833},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41425.685964500888},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32999.437427849261},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17526.454216711783},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12543.759481527597},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22799.565863034444},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64942.658681004868},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86622.596227724556},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53237.597799703151},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30137.331763797192},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21882.594080153667},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34389.238943019292},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28686.229477261593},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29639.752327040969},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23562.048227605792},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12255.58974847034},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7647.8279080388793},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15979.994641613555},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44264.845361040789},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60139.660395238519},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32181.460326988548},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32431.860963357485},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22832.334619750294},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35827.206674233843},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30847.663548549572},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31349.578598183885},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25447.451558409284},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13153.23338648255},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8580.1139177508121},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17256.970430664463},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46910.185486369068},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63227.764965578412},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37108.045298175166}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2652.156073585023},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2542.8178119270056},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8792.5246419977375},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4763.4529965276124},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8661.1041620536143},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1042.2817470733235},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2394.0202129102886},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":865.00296260972925},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1364.2955667859956},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1989.620274969943},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5775.3814418347438},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4334.494029948487},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3793.1920149014791},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1672.8193311796026},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9336.1177225879746},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5168.9481656804746},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9057.8059019470929},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1297.1599457313837},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2656.575213884169},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1084.9214656556233},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1394.763929939754},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2065.2698662762223},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5937.5685897547837},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4332.6099956343351},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7474.6036334753853},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7684.8054564920903},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15398.209377906345},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11319.686952622647},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14747.609754769872},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4272.8670388605615},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4120.8478619284615},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2137.5096638998657},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2336.4226004249263},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6773.1794424900654},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10324.742332618865},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7733.7617742076336},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8729.7210010055114},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6977.7531303537735},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16167.392001757542},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11827.096763377956},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15253.295371393651},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4619.4274712767829},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4425.3667762158402},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2334.2309072422231},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2373.5119629791329},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6862.7721095191282},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10522.589231839524},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7801.8077883523993},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5501.6397582091395},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6016.3531301842322},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12496.76473280364},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9059.9432645796533},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12769.539709071865},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3230.6462140252142},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3479.4069587410759},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1519.1751096454407},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1754.1750952938103},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4409.8308189322242},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7645.3591804185207},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5354.6899611455528},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6642.6756995255964},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5146.3546494368293},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13040.357813393877},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9465.4384337325155},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13166.241448965342},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3485.5244126832745},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3741.9619597149558},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1739.0936126913346},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1784.6434584475687},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4485.4804102385033},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7807.5463283385598},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5352.8059268314009}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15906.973578974932},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49943.849718047648},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20704.772766289028},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14573.200540784041},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26200.894827959088},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7027.4498332314834},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2126.4540825715685},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9945.0807064699275},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16373.399412448225},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54730.741753834503},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7854.5365843010586},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1293.9082313221923},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17057.839954597064},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50605.214378206569},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21189.967260979643},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27526.557006461197},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26176.751103439492},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7014.7676122480589},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2117.4076224569944},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9937.1868493495203},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16339.140954670931},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53179.415118914105},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9126.4632253558302},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107484.34604203745},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100909.14052281214},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":146206.85560543372},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":124996.51297306361},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":123069.5789660291},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88908.38309615734},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48126.64572494501},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30151.506797334845},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28020.645724962898},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93404.001122568283},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128426.70789449918},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89273.24011176113},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109734.33111957958},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102307.46732742264},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":147150.88848888726},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125563.65952105913},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136122.9199366355},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88879.559782233118},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48110.83434207589},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30138.983053450294},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28009.267553537662},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93358.368886247597},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128371.47707881109},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89228.590063738811},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84952.04141622287},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80628.705876189677},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111827.91455346196},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97006.136712853273},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":99467.309319270062},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74118.04162268537},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39185.123469833248},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21724.667581218218},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19769.082159364367},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65931.518724418915},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93306.261907506021},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59860.803588579423},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87434.507564248081},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81779.572251811798},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":112489.27921362089},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97491.331207543888},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":112420.66578494722},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74093.897898165771},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39172.441248849827},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21715.621121103643},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19761.188302243962},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65897.260266641606},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91754.935272585644},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61132.730229634188}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21113.915222078205},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27321.309141709618},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27132.93575482407},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41908.575481063075},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28424.86556311883},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19620.815275272176},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15109.512210438659},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10962.20117402898},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7569.6855291015445},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42086.407308531867},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44870.09441718326},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38025.385477604126},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23940.957639822653},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26362.04351698247},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25865.458580703762},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41233.208148352154},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25730.36997380602},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18841.03546292875},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14602.190344484818},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10392.998610374168},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7050.0808074740271},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41091.110852245634},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36891.580917059022},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41787.561452894442},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48830.157207774842},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53172.084339626992},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64631.702203507768},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65749.895049782732},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58274.441534908801},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40428.524135673462},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23718.799320585596},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19078.940811113029},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18985.381521930216},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68197.57356804669},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84340.457962331333},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67031.29924037373},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47582.587351278577},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52447.485180039323},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63796.388382702935},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65154.832195987554},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56669.941873744901},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39878.298459691126},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23314.729375127339},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18595.332637455183},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18632.370745132281},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67158.868655796628},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83316.37256197138},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65820.958910329166},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35502.842992967933},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45817.884711429353},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49059.379341657223},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57783.401025461935},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50383.978990168522},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31914.413501064548},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20297.386074055179},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15247.396249555046},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13713.898098733956},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58233.632454781757},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68794.242598445824},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49445.253110538732},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38329.885410712377},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44858.619086702201},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47791.902167536908},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57108.033692751014},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47689.483400855708},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31134.633688721122},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19790.064208101339},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14678.193685900234},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13194.29337710644},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57238.335998495531},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60815.729098321586},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53207.429085829048}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1400.4724526324956},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2458.3986687854704},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4236.3965563607835},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2006.8283931895573},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1365.2282062476072},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1335.6294239332663},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":795.63498915299294},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":452.23618643150257},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6345.2355534660055},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7088.3241211909572},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2056.8884899153059},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1400.4724526324956},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2458.3986687854704},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4236.3965563607835},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1899.6288465904147},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1365.2282062476072},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1335.6294239332663},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":795.63498915299294},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":452.23618643150257},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6345.2355534660055},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6191.6597857464294},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2774.952704094997},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5741.7625349042237},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5884.7081063256419},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8581.6726212881294},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9366.4673540951444},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6698.4362688890451},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4863.7608777026453},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3181.02659169359},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2088.7813340919274},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2349.9132878139644},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11574.977792323747},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13335.31631988238},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6998.8867894874729},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5741.7625349042237},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5884.7081063256419},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8581.6726212881294},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9366.4673540951444},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6715.8260316074411},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4863.7608777026453},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3181.02659169359},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2088.7813340919274},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2349.9132878139644},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11574.977792323747},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13335.31631988238},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6998.8867894874729},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3842.1519677074857},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4705.7584039116382},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5747.3652068104429},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7907.5760342268459},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5261.0347670653982},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3643.3959666597266},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2709.5366971367939},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1623.7630254753542},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1638.721418248494},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9709.5529969306008},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11078.89517157077},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4706.2345127914086},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4460.0458825926235},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4705.7584039116382},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5747.3652068104429},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7907.5760342268459},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5153.835220466256},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3643.3959666597266},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2709.5366971367939},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1623.7630254753542},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1638.721418248494},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9709.5529969306008},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10182.230836126242},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5424.2987269711002}]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":454.69464486966791},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":98.58870165022276},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":828.98982973893396},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":448.69863643385344},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274.62450977036633},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":309.83499654104742},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89.350210022231195},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44.943709071858962},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134.53250397275821},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":439.30798380001249},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":722.7733496318283},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":422.93975377630335},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":457.68685196503577},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96.268488605605498},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":824.6086937570941},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":445.1104696787537},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":266.73475421287037},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":312.62998770896445},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91.054383466877937},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44.08971381364649},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136.1088687330832},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":436.49814183720787},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":708.98070535768193},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":437.87362961669487},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1513.8422417566323},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1140.5517018053526},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2027.9303460144279},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1448.4757994947095},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1489.9137635373365},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1055.0885067663162},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":569.16398637911459},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":493.92552564055637},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":444.03280561133926},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1539.9847468616488},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2180.7597056131226},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1588.3554352571384},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1511.6376423137483},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1138.39128087015},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2023.7664472190704},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1445.0687268866025},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1485.0040525875947},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1057.976563381103},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":570.93861660700247},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":493.14176254707201},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":445.67401658954009},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1537.4367539706466},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2177.5207739907555},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1593.737605867459},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1297.3184884041134},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":977.82732908408332},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1809.035414301931},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1255.5512689318894},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1311.9027914432909},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":957.36400728059175},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":496.02676289047537},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":419.80640006985084},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":377.60554335108714},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1263.5282928893344},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1811.9871870543377},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1261.2402863878463},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1300.3106954994812},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":975.50711603946604},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1804.654278320091},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1251.9631021767893},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1304.0130358857948},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":960.15899844850878},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":497.73093633512218},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":418.95240481163836},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":379.1819081114121},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1260.7184509265296},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1798.1945427801916},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1276.1741622282379}]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":287.39447628770381},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":750.17508076486479},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2596.1656699205482},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1446.160505611565},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":903.48294253034078},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1679.5510951111221},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":980.71218545359318},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":219.92093404348191},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":684.91699024105287},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2118.6074868302344},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":348.33871959797023},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":750.17508076486479},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2596.1656699205482},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1446.160505611565},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":893.12357766524042},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1679.5510951111221},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":980.71218545359318},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":219.92093404348191},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":684.91699024105287},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2028.4661373237775},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7034.0382099069711},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6514.595014321937},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10035.643566328594},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7549.7385184329823},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8354.0605174370849},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5806.7050010723215},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3343.4262477953375},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2098.9241505958435},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1586.5863961116449},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5246.6799228262516},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6910.1699262342881},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5532.6187549113783},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7034.0382099069711},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6514.595014321937},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10035.643566328594},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7549.7385184329823},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8354.0570385800347},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5806.7050010723215},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3343.4262477953375},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2098.9241505958435},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1586.5863961116449},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5246.6799228262516},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6910.1569705077973},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5532.6187549113783},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5754.801094640975},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5504.5765476294437},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7953.1945007945569},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5998.1541072879836},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7045.7974732209914},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4926.6491270678162},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2868.4607788352405},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1656.532884900832},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1139.2664889199339},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3727.0392219707314},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5039.2428208038655},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3881.7326573823443},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5815.7453379512417},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5504.5765476294437},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7953.1945007945569},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5998.1541072879836},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7035.438108355891},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4926.6491270678162},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2868.4607788352405},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1656.532884900832},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1139.2664889199339},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3727.0392219707314},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4949.1014712974093},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3962.8680555313013}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16701.139526901265},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21655.879400090005},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13006.317120754404},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4438.366442383247},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6622.9464317713173},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6167.2121567073391},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8147.6398134986439},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24222.92708903948},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55958.539398701963},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15314.122075002178},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3970.5104937085785},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17365.992484903476},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21615.051881065741},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5058.444177508065},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4456.7270347708563},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6665.64324241549},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6213.333790273301},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8244.8810625687474},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24329.629036396229},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46966.067447024274},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23732.208993276901},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46698.119345769403},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41680.383839736758},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67899.726451612951},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60851.952537129342},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54343.288542980772},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36093.602047744083},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20350.238202508805},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18434.970756781575},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27819.244737041245},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97382.717199663151},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":121968.60357218706},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67478.217113420091},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47126.200684649477},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42083.163083569088},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68641.246498480454},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60891.481809245655},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48340.985484526842},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36180.918050155},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20419.887668442043},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18506.121955932114},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27951.644669518908},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97601.351103500143},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":122376.32028481054},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67938.227940277706},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26386.158926582899},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29681.739212433433},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44325.136257888786},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47851.694868526232},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38714.547474373554},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23968.219525418262},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15344.50980206731},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13605.663985922394},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20823.537817515065},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80000.163278684122},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":99970.489678977887},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43523.725846939669},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33500.938475896663},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30040.815925958272},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44989.989215891001},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47810.867349501968},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30766.674531127213},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23986.580117805872},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15387.206612711485},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13651.785619488355},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20920.779066585168},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80106.865226040885},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90978.017727300205},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51941.812765214396}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5882.7577054046706},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":490.64570261065501},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18139.99716545879},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12538.591699588238},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1516.4897847389641},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4072.9095232018435},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25147.265688710395},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57793.910199410289},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63854.960405133934},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72087.378961844035},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4255.7320527372549},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15611.468926045614},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11099.409844918018},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":759.30834944153537},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3473.322397222104},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25771.193267510705},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59678.701754998765},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64808.802597102542},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74867.216809569523},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64082.567059582587},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69145.78131476976},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95419.558733111189},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71483.068794813385},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":110001.69219833984},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63116.802076952743},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34010.389943076174},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24375.782785920412},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44520.598734072613},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":133983.79375319005},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":147909.1292013643},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":126752.17188509558},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62394.185346163089},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67638.970516055939},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":92816.195434806519},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69370.838802719285},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107890.3491569271},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61765.844599116797},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33328.498039210426},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23869.597219491741},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45256.920852877003},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136136.71527214805},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":150630.86423589435},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128726.8902820222},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41139.621704356912},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49611.310922902288},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64384.634533484685},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46757.013075781288},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85332.579189382668},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47628.046996890262},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25271.346538427959},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15943.561404804919},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35811.192792525995},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103515.65861816522},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108879.01203876706},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96421.819894350803},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40042.246789099401},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47984.285270234868},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61570.84475822933},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44482.681055014174},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82804.050949969489},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46188.865142220042},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24514.16510313053},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15343.974278825179},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36435.120371326309},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105400.45017375368},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109832.85423073567},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":99201.657742076291}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4252.9341838550936},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4507.0261593643691},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2007.3853445184038},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":634.58797439703972},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":369.07905191115833},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":555.44440556388031},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2011.7302338252014},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5426.16506632458},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6880.9727570651039},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4530.8677420763197},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4500.9025377145335},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4777.2861875141916},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2218.8124135429794},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":769.19065881293568},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":428.56659471150067},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":605.34128713337236},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2061.2593739282306},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5599.1864887265092},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6917.995434182526},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4825.3488134113404},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12480.038599944239},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8317.8614836999568},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15773.931473765162},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9356.7703012874554},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11717.071624299617},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7467.413890872871},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4147.6123388922888},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2506.0100427272205},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3943.5458605896588},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11940.237105252039},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17313.229625481985},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11641.470269798318},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12663.443982616198},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8457.4758637877549},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16068.931981985286},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9582.1431837833879},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11123.249860173881},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7611.0915267794044},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4215.1971275066235},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2566.1062305129262},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4005.1865360458701},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12154.026801260703},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17588.189008767964},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11820.279158299138},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10601.558104225305},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7148.101493058587},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13111.494172985258},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7964.6472811289013},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10444.256714013804},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6580.5112992900822},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3471.3616748047239},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1694.7329762440518},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2897.3824961145583},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8273.4715886331469},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12982.49805873279},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8437.6645638697373},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10849.526458084745},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7273.9357373613893},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13381.754201135082},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8176.0743501534762},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9810.8178162926779},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6715.1139837059773},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3530.8492176050663},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1744.6298578135438},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2946.9116362175878},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8446.4930110350761},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13019.520735850212},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8732.1456352047571}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7754.9039880716564},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8866.0496463808649},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10370.335742111245},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8170.7405887607574},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10011.989634017293},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7013.9167183606623},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2522.5333855422514},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2744.116459913088},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1620.3826404260913},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2345.9478618299549},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10029.888711545738},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7173.2526412293737},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9239.7534010496984},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9731.7197764777848},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10633.681465607277},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9050.0192358065615},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9817.7386545010195},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7709.8127104084278},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3061.6070412186286},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3081.0853199363291},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1842.974971238978},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2884.6449991604491},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10497.122259938616},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8748.8721033790243},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20598.125906101526},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18867.023775514794},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27318.19017978105},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20620.687903606049},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26024.76738165276},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17171.004216796158},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7316.9798008091075},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6974.1644037482783},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5365.5097705986809},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15011.203019352592},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19929.794058747815},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21845.329817515067},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22174.267534467665},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20124.59200497772},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29014.225418329628},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21930.494944218048},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26475.041067468304},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18236.23272850514},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8039.4298583777208},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7504.2418253563674},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5856.449121336479},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16377.904107389813},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21974.842529383772},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23660.285619488346},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15872.394755556159},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14776.487086352927},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19921.627456072656},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14719.694455869816},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21218.662834052222},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13791.702130043193},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5391.2517719912184},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5145.1977486583955},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3463.8870776914368},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9052.1040130567089},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12777.02095637242},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14654.689470007861},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17357.244168534202},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15642.157216449847},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20184.973179568686},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15598.973102915617},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21024.411854535949},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14487.598122090956},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5930.3254276675943},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5482.1666086816367},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3686.4794085043241},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9590.801150387204},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13244.2545047653},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16230.308932157513}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125311.97011679824},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":161103.450013097},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":169128.79205993222},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":124063.19301707989},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49197.820766890756},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111095.1839630867},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59872.818105299921},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55521.500476865338},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71823.88350804153},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":185532.83813095652},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":236367.41295846808},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116698.79068802958},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128735.2852477276},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":159759.11043394747},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":167018.72484721907},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":121888.82861514298},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22397.350789312804},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109785.87830370275},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59170.434433168302},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54819.704842533749},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71156.395315253685},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":183663.30257628171},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":224754.69216422967},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":122559.3994691347},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":350082.33061002573},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":355089.81476850517},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":562575.21236132004},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":421342.3863557849},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":438382.46121594415},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":286599.34941827733},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":173569.81844495339},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":120628.58229020584},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132000.16557222273},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":466580.49659402907},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":557402.46059840661},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":412467.17013882846},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":347918.48163793638},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":354078.94477980514},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":561020.20268170349},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":419615.92374127626},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":415108.98028289538},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":285548.51445812627},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":173037.56794159408},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":120123.35831547169},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131541.63596006876},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":465279.06487329502},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":555624.73660177668},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":410686.7920370209},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":288588.02847006818},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":298356.94167467044},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":467419.78502247488},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":348126.1690617844},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":376360.81448382093},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":242198.53943676173},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":149470.8070199948},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96119.374920242641},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108070.6463404872},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":386013.18894908286},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":468591.65872115036},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":321473.46701737563},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":292011.34360099753},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":297012.60209552088},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":465309.7178097617},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":345951.80465984746},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":349560.34450624301},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":240889.23377737775},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":148768.42334786316},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95417.579285911052},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107403.15814769935},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":384143.65339440806},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":456978.93792691198},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":327334.07579848077}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12968.120978887635},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9500.4149781380765},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3892.8782727320313},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":800.46956403763716},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1525.1031264902024},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2740.2351987050752},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4500.9124735877085},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12051.898497269782},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18005.341089088735},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9130.7288701650232},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12905.643072871741},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9450.4392501796683},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3580.2979088448405},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":768.04312178871749},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1502.5987895680673},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2762.8572386140017},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4522.8431970662714},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12120.937755240489},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17953.70020001478},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9342.3453837422512},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14145.116363482744},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16710.058008288848},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33936.991978323771},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25578.556937385056},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23105.215923308759},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12295.188565337961},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6853.3433422392973},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5749.0669468205278},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7202.0148274396843},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24690.030971572469},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30704.281480722057},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18967.164655548764},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14104.793807397984},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16671.968356957408},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33880.818416022841},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25533.225700774285},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22832.460659091197},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12266.021738071886},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6832.8950223231222},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5770.4162583123752},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7222.6987653889837},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24755.120608151701},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30787.87182803209},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19036.232183707329},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10165.38708245741},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13125.608015367163},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27859.830581611815},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20971.169903485152},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18909.684768846593},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9728.8075296361731},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5443.4866696666631},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4575.3473265318471},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6089.3105526936197},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20953.477835434456},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25947.926947815708},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14650.858792456127},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10233.996529972743},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13082.867248755792},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27797.352675595921},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20921.194175526743},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18597.104404959398},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9696.3810873872517},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5420.9823327445283},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4597.9693664407732},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6111.2412761721835},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21022.517093405168},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25896.286058741753},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14862.475306033353}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29163.872592054497},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3863.8898932762127},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5691.5052539596509},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10147.294967391827},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4039.8092037692522},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7866.5896200471498},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15794.463897265767},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19300.991472394435},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7272.5825220466213},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29163.872592054497},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3863.8898932761886},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5898.8846398323703},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10147.294967391834},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4039.8092037692568},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7866.5896200471498},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15794.463897265754},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19651.5187569263},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6938.9338024971476},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37804.467921393705},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34394.906222900026},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68122.19921057453},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48806.5966586496},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53283.918127519675},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35245.847086206501},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20930.453041769379},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8596.3759253429598},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20032.333737303186},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51104.030524510716},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69724.04053999095},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35964.894228586403},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37706.99432986365},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34364.701731602101},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68093.397980301001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48778.094316896393},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53368.17743672902},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35215.84471900994},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20938.819784779269},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8624.9374278608557},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20077.792941587366},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51135.7932817412},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69967.694901700961},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35916.015332227347},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31270.380659686081},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28943.01594342096},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59586.813068785486},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41584.250462559387},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47813.139005815072},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31983.674745615874},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18364.166434189232},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5642.6058143986529},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16783.278836846242},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37756.18867854579},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53288.318824179994},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26221.337957303764},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30975.196136868555},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28943.015943420953},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59586.813068785486},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41584.250462559357},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48020.518391687794},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31983.674745615881},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18364.166434189236},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5642.6058143986484},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16783.278836846242},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37756.188678545775},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53638.84610871187},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25887.689237754286}]
[null,10087,"Port Angeles, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7050.5143791146184},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7050.5143791146184},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114357.89872302797},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":120324.55365491222},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":192023.65178572739},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":164948.42267916846},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":143037.56577942241},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89410.880358034192},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56520.293538228732},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38595.629775548303},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28670.518476090718},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70067.729852215154},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91195.099644831775},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118215.97240897587},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114357.89872302797},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":120324.55365491222},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":192023.65178572739},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":164948.42267916846},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":140532.48256651414},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89410.880358034192},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56520.293538228732},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38595.629775548303},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28670.518476090718},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70067.729852215154},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91195.099644831775},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118215.97240897581},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100658.01734419604},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113325.71797782244},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":174090.14824971624},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":153242.16506954853},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":137579.03201187469},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78931.414075183551},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55878.948925978439},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36852.828423859377},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21839.811755173327},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67714.597603315269},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81593.085316802055},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101713.50962629882},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":112294.42726583047},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113325.71797782244},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":174090.14824971624},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":153242.16506954853},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132567.31408539251},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78931.414075183551},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55878.948925978439},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36852.828423859377},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21839.811755173327},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67714.597603315269},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66837.848004889587},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115026.89353007948}]
[null,10094,"Soda Springs, City of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2992.4619340582572},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1388.9527983934358},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2613.939377979566},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4301.93716983793},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3282.0874649436792},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2298.164445190715},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1568.7643143549913},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1241.4499620522668},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":850.76767114293216},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4652.2337236464755},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5261.4990284932674},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2630.0896599144326},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3795.4849904440389},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1388.9527983934358},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2613.939377979566},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4301.93716983793},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3131.6086684711413},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2298.164445190715},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1568.7643143549913},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1241.4499620522668},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":850.76767114293216},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4652.2337236464755},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4122.5520327223694},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3626.3813393870641},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7751.3729712565691},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7088.1792450191142},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10809.146374720809},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8184.5774329133292},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8098.0820413263164},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5534.8691188817484},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3294.3205120055904},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2536.5775633243993},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2621.849579324195},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9470.5060986632379},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11392.988046480757},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7970.3026805203917},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7753.6636561142686},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7088.1792450191142},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10809.146374720809},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8184.5774329133292},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8087.5946788739075},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5534.8691188817484},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3294.3205120055904},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2536.5775633243993},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2621.849579324195},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9470.5060986632379},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11388.78020368931},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7980.1883000087337},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5385.2563599728646},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5616.8965685846533},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7107.199219069239},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6339.2400668954706},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6482.05706592159},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3924.0767057338044},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2687.1248347426626},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1991.1753440482507},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1729.1999421636258},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7259.7670651290582},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8586.974903809778},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4646.7560355365404},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6188.2794163586468},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5616.8965685846533},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7107.199219069239},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6339.2400668954706},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6331.5782694490517},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3924.0767057338044},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2687.1248347426626},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1991.1753440482507},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1729.1999421636258},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7259.7670651290582},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7448.0279080388809},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5643.047715009172}]
[null,10097,"Troy, City of",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2862.2399359254214},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1582.7516458569823},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5236.2880454029528},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4544.2515662003243},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1857.7620126779013},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1526.5650948021682},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1285.9309704544999},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":702.19023903713548},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":551.95028251113274},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1895.6166518681709},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2714.2434133705888},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1734.5555094734996},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3370.1826956547079},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1589.7665589801786},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5257.9653248581189},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4562.5803098952947},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1733.669971186587},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1536.4498196643137},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1291.2350451678781},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":706.9667228606545},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":554.11026323234171},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1902.8754102720839},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2165.9617744762891},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2231.0459198463286},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7746.9797332717462},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4704.997834119863},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11306.380637838238},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9548.50624944021},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7263.7240996335877},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5555.8003116440905},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3048.9979191478224},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2167.918354678166},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1447.8322027998495},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4080.2128057728241},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5074.3693941297279},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6195.8779184493151},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7761.2620794664344},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4713.2480827086483},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11331.330540807736},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9567.8280564326051},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7276.0103790647499},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5567.0408315523018},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3054.6271225588657},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2173.1346603087513},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1450.8371899065758},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4089.568874530692},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5077.5305913931579},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6205.8074740242737},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6554.3474640839841},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4084.7825547891407},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9671.4095891032939},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9055.9025362518405},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6454.3285157775281},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4877.6458876075476},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2887.9068510098132},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1946.8323764683767},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1026.0630424866852},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3027.0463488907853},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3755.2619482522787},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4826.777285427399},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7062.2902238132701},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4091.7974679123372},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9693.086868558461},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9074.2312799468109},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6330.2364742862128},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4887.5306124696926},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2893.2109257231914},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1951.6088602918956},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1028.2230232078941},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3034.3051072946987},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3206.9803093579794},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5323.2676958002276}]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3622.7908316934108},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":431.05759189731941},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6206.7200472190716},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7169.1248508620547},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3910.0222176252105},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1279.081250058769},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":408.87526076472915},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1219.185775604645},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4747.6062441147469},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6822.2235757734479},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4648.177093337993},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3561.5717062002195},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":421.7903082161892},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6052.8819595913765},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7071.759461075033},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":960.12505980965682},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3899.3535318257263},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1281.8026433114619},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":415.73667094278238},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1226.0748506068287},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4766.5186419413139},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7019.5299609776466},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4521.9196088361114},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10664.062488656307},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8663.4686125397293},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16832.175747501016},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15150.031848987313},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10248.577879369059},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9004.4134481012516},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5426.2162442445951},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2956.3016986674861},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4075.1535995808963},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10090.122346194694},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13695.692807913407},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9031.677708897234},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10680.938481254383},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8653.8483409188611},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16672.541021566409},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15048.804739482266},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11699.44495141635},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8993.4528279530659},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5429.036570563755},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2964.1426227245724},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4083.0053400855686},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10112.218379407564},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13721.202633371175},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9049.8782327774388},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9971.4147520636216},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8235.6572601065254},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16239.729082406364},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14578.721525969018},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9851.7199701039044},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8830.2974014198498},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5139.7606877606822},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2599.2494160078973},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3676.3894707063655},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8366.6826922069504},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11564.641345790038},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8072.5556841002408},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9910.1956265704284},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8226.3899764253947},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16085.890994778665},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14481.356136181996},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11312.569086702179},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8819.6287156203671},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5142.4820810133751},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2606.1108261859504},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3683.2785457085497},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8385.5950900335174},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11761.947730994238},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7946.2981995983591}]
[null,10116,"Consolidated Irrigation District #19",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1899.0888452471308},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":564.55038814150134},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1524.6701274103532},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2001.4297129485731},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5305.91823976251},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7837.8726389010162},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7944.495721644983},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1956.9206205070004},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":564.55038814150134},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1524.6701274103532},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2001.4297129485731},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5305.91823976251},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7769.3376485838453},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8018.3445944294081},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2834.9938467171587},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":310.19371535278799},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210.82278462045454},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":266.94661660700297},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239.54330371455524},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":949.15239046538034},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1921.2997231321283},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2312.0083336534826},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6048.0287226054324},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9162.2509061719302},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9226.5232690124867},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2834.9938467171587},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":310.19371535278799},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210.82278462045454},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":266.95670529243745},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239.54330371455524},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":949.15239046538034},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1921.2997231321283},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2312.0083336534826},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6048.0287226054324},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9162.2509061719302},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9226.5232690124867},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2793.1706334249016},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":197.0680644721904},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":196.21776759868109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":232.55711279140854},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":169.22194493884706},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":935.50535190645394},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1904.4329843037435},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2283.0093724264389},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5935.322839430718},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9100.5895654704746},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9051.6851043394745},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2851.0024086847707},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":197.0680644721904},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":196.21776759868109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":221.97882345237076},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":169.22194493884706},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":935.50535190645394},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1904.4329843037435},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2283.0093724264389},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5935.322839430718},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9032.0545751533027},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9125.5339771238996}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16195.444886996334},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18072.872103379046},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39574.842851305344},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28467.965495906348},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18668.195537518568},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24947.863929773182},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9215.7010106858179},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6069.2736246465438},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8117.8453161966345},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25450.593873288166},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58291.482105998461},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11194.228368113159},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16057.88639793553},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18200.728053785031},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39801.64450215664},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28630.483589251082},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18972.736429756365},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25108.473666153994},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9294.2250956081425},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6118.1280430387797},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8159.0353663843607},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25580.314910570945},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58709.130960917195},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11008.645633458469},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79506.276615733877},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65009.760820711774},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114796.98180806274},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85414.198693904735},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101046.19574235934},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75245.229839549051},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37332.449584213748},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25432.572311522836},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22189.68049873396},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75229.07719098813},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111461.09480598128},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54847.37207718502},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79692.042216632952},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65160.403133447915},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115069.82323020035},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85609.865879682198},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101287.88968355142},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75423.099775685754},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37421.532205244621},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25491.367716023135},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22241.183103117095},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75400.094848229666},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111721.60855423151},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54971.788090456648},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69216.424598862228},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55896.415279839384},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96375.959400681066},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72152.3117737375},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90762.425912092935},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68341.760627581622},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33110.696306241574},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21455.794536198104},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18064.586620658349},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58711.629800992712},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89618.428757530826},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41388.864533310065},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69078.866109801442},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56024.271230245358},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":96602.761051532376},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72314.829867082241},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91066.966804330747},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68502.370363962429},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33189.220391163894},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21504.648954590342},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18105.776670846077},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58841.350838275481},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90036.077612449546},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41203.281798655371}]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D55","v":0},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3941.1559399284042},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1008.4107220815528},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5282.155009307603},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4727.6198177165561},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1864.6263542477939},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2006.0424211325217},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1354.8509151112578},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1168.583552848097},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1627.2596821094917},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7523.6400443283273},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8441.9650560260816},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3582.1777918449311},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4006.2749563918255},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1011.1108530516009},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5264.7135200908042},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4721.4455848316557},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3044.6215004802234},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2014.9159500030223},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1363.457651539067},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1231.3845972503},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1671.7709282808},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7637.36659659209},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8348.1678662627892},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3917.5721470357148},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10494.706024002728},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6863.8605563133096},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13275.826625169346},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11013.818590762252},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9451.2641990503944},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7163.6717603820352},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5264.7630575977191},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5149.5869739721702},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5212.5997147763319},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14825.320391727195},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17034.564904420036},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14453.456701300969},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10509.066179589514},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6869.0847100729961},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13263.491214528947},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11010.682637990338},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10646.882311309579},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7174.9568097975243},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5275.9336870106845},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5224.8809209025376},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5269.7111827468798},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14974.65493159984},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17226.581726720429},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14692.79853313543},null,{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9466.452746005416},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6397.8178643150313},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12134.168630192964},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10328.521841640422},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8793.3740919584397},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6723.0785723592753},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4800.6103563057059},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4258.1381498969049},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4086.8700409674343},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11487.390439857883},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12500.009529963043},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11791.196214965514},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9531.5717624688386},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6400.5179952850795},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12116.727140976163},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10322.347608755521},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9973.3692381908695},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6731.9521012297755},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4809.2170927335146},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4320.9391942991087},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4131.3812871387427},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11601.116992121646},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12406.212340199749},{"$f":"IF($D55=1,0,OFFSET(Staging!$A$1,MATCH($B55,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12126.590570156297}]
[null,10158,"Energy Northwest",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1635.8925911249337},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5909.0312009080599},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4278.5494342765414},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2298.3510475159337},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2713.0161220775226},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1210.6170727186031},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":507.34385884786673},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":311.72913968392561},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2299.2972805244176},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3092.1525981547775},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1638.8521559610779},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5909.0312009080599},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4278.5494342765414},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2300.4548410896718},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2713.0161220775226},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1210.6170727186031},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":507.34385884786673},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":311.72913968392561},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2299.2972805244176},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3052.1760707641265},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7927.1430579394619},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5222.4148843013127},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10324.984297901949},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8749.3534202899409},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8716.3793042027864},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6092.9852033525995},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3205.3905473383984},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1387.6262120362887},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1505.7057809598657},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5971.2364467402567},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7801.3166170858158},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4780.9492010826871},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7927.1517034274757},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5222.4148843013127},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10324.984297901949},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8749.3534202899409},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8716.3820872884244},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6092.9852033525995},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3205.3905473383984},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1387.6262120362887},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1505.7057809598657},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5971.2364467402567},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7801.3295728123067},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4780.9382170610324},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7804.4137052435062},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5329.8007334322901},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10377.374628830878},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8675.8962813908383},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9016.9312902470974},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6385.4981756879306},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3279.7214261631161},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1276.6699044254449},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1303.2746072470097},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5094.1534195272998},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6697.1612282080396},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4264.3267266218463},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7807.3732700796509},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5329.8007334322901},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10377.374628830878},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8675.8962813908383},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9019.0350838208378},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6385.4981756879306},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3279.7214261631161},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1276.6699044254449},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1303.2746072470097},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5094.1534195272998},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6657.1847008173881},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4283.14235571466}]
[null,10173,"Fall River Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30555.102859445622},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30811.262341744507},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58786.622459931888},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78768.600337701238},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40182.126753025448},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31483.121367999021},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20091.755750391232},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3145.2115293943707},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19959.268762699736},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72166.359910000072},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82849.51007887302},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34955.797651270426},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40504.891828438936},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32075.941273028897},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60698.832588422309},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80492.956907226282},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33995.581004103689},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32611.479753641957},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20724.545734876316},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3744.1743553922529},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20412.798530900214},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74028.726765308398},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67873.467739054046},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48874.403894176205},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101307.30047673966},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100049.59785836418},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":183615.53448500609},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":140201.58840540878},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":144416.47338923402},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95950.156553708264},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46093.483431621331},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35706.712704138328},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57374.218828720295},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114585.32890332036},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":195750.0163278626},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107323.29387933295},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103063.80109859623},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101423.9116219179},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":185867.15438614492},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":142031.56596373275},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":140475.27972009822},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97240.354497535969},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46789.993356590028},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36369.111070533385},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57977.622913821724},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116641.56923747697},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":198402.38595983724},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109334.95154108095},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81935.860585805538},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":92927.843150266315},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":155047.03199455168},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131926.74127544684},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":135401.56117195502},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85308.379574582461},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42662.304434578786},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32274.247694591268},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45696.130971727944},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93948.254805660603},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":167875.66282138589},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75075.595782764372},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91885.64955479886},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":94192.522081550705},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":156959.24212304209},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":133651.09784497187},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":129215.01542303327},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86436.737960225408},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43295.094419063869},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32873.210520589149},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46149.660739928426},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95810.621660968915},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":152899.62048156693},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88994.202025670151}]
[null,10186,"Glacier Elec  Coop",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8377.7956046451},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3719.5186064786526},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16743.372847219103},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28779.247043367861},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29917.309012346126},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13237.112256513239},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9410.8618967150123},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6021.6854750854691},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2769.883466969346},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34416.169163336475},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26640.689796559898},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9037.4333362437701},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13405.22637368183},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3794.2538898105358},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16859.130350056796},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28928.640851103875},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28884.718539247373},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13301.20390357919},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9453.2548624814444},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6047.6469309351232},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2784.221166297044},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34515.900541208539},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19477.204689130842},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15499.346455950445},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38666.1530708805},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33162.864081908425},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56241.423804327947},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61025.433082978663},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58535.709265273086},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31329.63730086945},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17669.940630062229},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11864.596589752187},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10101.700367065387},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46801.673642876231},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45231.580779116935},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39212.836479525024},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38757.477799214961},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33245.012770639674},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56383.152649115793},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61179.926202966999},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58675.340498434613},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31406.711516606814},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17714.218608350293},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11893.470685565926},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10126.061152420041},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46922.657985167112},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45333.248019059029},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39299.126953636638},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29925.809924037407},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30199.798009255224},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45845.743426106746},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58982.430586544331},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54256.060850292517},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26145.154069138756},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16912.395608406274},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10698.893822243421},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6093.4861143106546},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38297.497527957101},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35624.294190168563},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26135.600803282978},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34953.240693074134},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30274.533292587108},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45961.500928944435},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59131.824394280346},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53223.470377193771},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26209.245716204707},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16954.788574172708},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10724.855278093073},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6107.8238136383525},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38397.228905829164},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28460.809082739506},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32597.513922989649}]
[null,10191,"Grays Harbor PUD #1",{"$f":"+Staging!D70","v":0},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14062.893449751158},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57431.731459006391},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199812.10905425652},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114885.47060320119},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75890.109568776665},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102009.22440207146},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20853.752466468359},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17323.906333577415},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24771.669709595768},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50247.197029733499},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103580.80871736644},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83566.43674146515},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12405.414589869595},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56494.202567013155},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":197672.57818297404},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113342.72052764143},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":127935.80794246054},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101174.05604524174},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20466.099245075238},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17139.673053079834},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24645.217579184482},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50049.769608231618},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104187.6550291828},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82111.675567973507},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":298692.93072084233},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":325430.96525351825},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":475372.99068653671},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":393290.39272516314},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":383798.26321403513},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":278470.20380585227},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134235.09129834984},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90139.872187875895},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61853.137069646975},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":130421.75547006977},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":211176.15226054293},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":257239.88871038152},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":297876.92633489461},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":324325.28139063925},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":472769.28132693807},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":391417.59630737716},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":435724.4825837274},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277512.15145679942},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":133776.96955091832},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89907.815742881896},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61677.393791437484},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":130063.71714885239},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210571.45668237374},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":256504.29976425398},null,{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":242922.10225093868},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":275938.81257312506},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":390705.05579659488},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":323846.85487631749},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":328463.98135782767},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":242730.98525424997},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113674.92784409871},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71605.494039855257},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44520.752493145934},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72111.513956302952},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132189.5403055966},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":194269.55801973288},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":241264.6233910571},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":275001.28368113178},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":388565.52492531238},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":322304.10480075772},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":380509.67973151151},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":241895.81689742024},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113287.27462270558},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71421.260759357683},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44394.300362734648},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71914.086534801085},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132796.38661741297},{"$f":"IF($D70=1,0,OFFSET(Staging!$A$1,MATCH($B70,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":192814.79684624122}]
[null,10203,"Idaho County L & P",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4447.5713855288195},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4749.0012049244797},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1992.2333421112473},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6366.9756261375942},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9938.7699906050821},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4997.83050782798},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1879.2541474521281},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3834.1560074955173},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2382.2361190954362},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11841.430527171258},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10909.140605954766},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7999.4638850082893},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6025.8354996750077},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4831.8640181611781},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2103.4228358683299},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6483.5910456783276},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7742.4229175761839},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5063.2969269724445},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1914.3416255062516},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3859.0337728106206},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2400.0694975290326},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11921.420964073917},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8669.3385818965817},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9835.3807701039059},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23784.628004382583},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20261.037265853956},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28488.882047526644},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24624.070516754327},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32146.285304919358},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19060.62021943037},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8515.526892633663},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8299.1949482175442},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6343.4475601734648},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24756.016937666725},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30251.958201795278},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20560.254204138655},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23879.771599947057},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20355.102143924651},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28627.239585514995},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24750.936525434947},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30387.423190430469},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19138.51505037324},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8554.8740703745771},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8328.7046166239052},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6369.355964026895},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24859.165329720639},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30379.70166498144},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20643.589976425403},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19203.137012002237},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17421.977717628579},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21219.398835868345},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21878.717485912333},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29491.126620309096},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16034.182625177149},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7421.5960875551591},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7225.0708071113395},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4502.5068883262056},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19439.243194594645},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23160.386511830959},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14990.573987164931},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20781.401126148423},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17504.840530865276},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21330.588329625432},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21995.332905453066},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27294.779547280195},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16099.649044321612},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7456.6835656092817},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7249.9485724264423},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4520.3402667598029},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19519.2336314973},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20920.584487772772},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16826.490872260551}]
[null,10230,"Kittitas County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26248.515109511132},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11321.62202043133},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24019.796039046556},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25207.760414805689},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30269.526005343603},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15101.166853965038},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6088.6748462277301},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6047.1286441577267},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7919.2714896708367},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22390.838082061164},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31211.300238074451},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13760.349831921754},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29443.250243216215},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11684.647166681232},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24543.601334846775},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25749.622083565591},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29861.245279402807},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15470.242029162664},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6313.176578927927},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6157.6945267951278},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8155.2869875840361},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22759.089485455614},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26733.470903021724},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17846.133208766285},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65795.824132695561},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45339.971296790027},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70226.497469883951},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66905.736611318411},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64847.455266471399},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45535.23127671679},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26545.294718257679},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14969.214687885045},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17107.117506330229},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51960.948655415341},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71755.062277414298},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45642.080922029148},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65967.746903320323},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45739.942746166496},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70846.215104536648},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67509.209046288859},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65080.899098177681},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45931.879942456522},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26788.727307905003},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15108.152781840725},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17423.941419482526},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52423.056488646354},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72455.571100341273},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46033.518501702631},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57174.739840149399},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39668.92665677116},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58445.973564585729},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59142.637383285575},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60784.490357041861},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40553.31081624567},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24575.971114454402},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12525.147957874658},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13521.984714153507},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42269.533354915446},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59010.350743618852},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33507.863321837067},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60369.474973854485},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40031.951803021067},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58969.778860385944},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59684.499052045474},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60376.209631101061},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40922.385991443291},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24800.472847154597},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12635.713840512059},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13758.000212066707},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42637.784758309892},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54532.521408566128},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37593.646698681594}]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D78","v":0},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68762.657681359837},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41448.733589452626},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":110261.39889398418},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":137745.37390458671},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102862.22622083298},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68361.075607197301},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42695.813240333424},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32071.939162731978},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33628.011832707605},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":183297.60884954577},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":231224.55023720127},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":94125.41108224928},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91301.983053057382},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45946.826141622245},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":117362.86733802517},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":144641.52331253493},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89641.538961407568},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72444.853109094794},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45097.224810160595},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34274.734531765251},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35370.929758281665},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190303.6796066869},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":211238.92200793879},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":121958.76900026208},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199998.89259475612},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":152651.53431627282},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":276469.91945809388},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":254392.99848457801},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":247856.35377570105},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":170828.61873957334},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84316.945055909659},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":57293.128237424768},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79735.711721528583},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":306981.32746287086},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":413569.9414270384},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":205357.82902296353},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":206802.51990367362},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158019.50285633391},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":285371.84389879549},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":261782.42384387256},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239777.85735166093},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":175969.74119538476},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87074.056374865409},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":59774.318017817539},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82192.410685759212},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":315385.08135994803},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":424494.78005492303},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":213093.52398498225},null,{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":156980.87152925998},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125356.32112110374},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":202634.84797457446},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239771.8892839633},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":218603.49958501707},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":133978.92419184762},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73331.197618225677},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49827.690284708755},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58447.935150615587},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":260691.89587303303},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":347645.12305480364},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":142580.76356631459},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":179520.19690095753},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":129854.41367327338},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":209736.31641861543},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":246668.03869191153},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":205382.81232559166},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138062.7016937451},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75732.609188052869},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52030.485653742027},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60190.853076189655},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":267697.9666301742},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":327659.49482554116},{"$f":"IF($D78=1,0,OFFSET(Staging!$A$1,MATCH($B78,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":170414.12148432739}]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D81","v":0},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14500.277574404789},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2285.6247420635914},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23262.255094176558},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70035.921650126489},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14500.277574404789},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2285.6247420635914},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23262.255094176558},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70035.921650126489},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69096.254045932845},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71442.244302531428},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128252.00915215738},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91187.732376626183},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86608.322020422071},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56560.710948018517},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32026.480220296839},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24674.258993620449},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22707.370045477586},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67410.492013760639},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88012.769497852103},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75715.618547259204},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69096.254045932845},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71442.244302531428},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128252.00915215738},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91187.732376626183},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86608.322020422071},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56560.710948018452},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32026.480220296799},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24674.258993620482},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22707.370045477586},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67410.492013760959},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88012.769497851972},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75715.618547259088},null,{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69096.254045932845},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71442.244302531428},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128252.00915215738},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91187.732376626183},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86608.322020421969},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56560.710948018452},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32026.480220296799},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24674.258993620449},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22707.37004547755},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67410.492013760959},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88012.769497851972},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75715.618547259204},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69096.254045932845},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71442.244302531428},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128252.00915215738},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91187.732376626183},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86608.322020421881},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56560.710948018452},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32026.480220296799},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24674.258993620449},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22707.37004547755},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67410.492013760959},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88012.769497851972},{"$f":"IF($D81=1,0,OFFSET(Staging!$A$1,MATCH($B81,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75715.618547259204}]
[null,10246,"Mason County PUD #1",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5773.2628692516073},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7471.0588666724771},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34278.298613393861},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24070.392368005701},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19426.340877674011},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15929.620414939989},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7578.8952596901145},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4421.5044979817212},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5795.9984074041749},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12740.273754541968},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21873.52730871096},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3125.4621714834593},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5864.0318294090903},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7599.6068104426604},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34521.981134165697},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24266.577809777758},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19234.863176896895},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16060.485082712628},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7651.2235512361622},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4485.9251885632948},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5857.6210328822153},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12939.268203292386},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22189.117289793092},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3172.3546075264103},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36577.5760771079},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35196.305712074427},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63809.616854747153},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52908.882397681431},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52526.999543682316},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34853.187359048512},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19422.87046228176},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12253.974097005374},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9040.6825390727317},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26284.322286284289},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33630.866372204662},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24192.142931982886},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36795.023105770924},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35338.98382498671},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64073.349050565725},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53118.467068383281},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52290.312373551555},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34991.88405149828},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19500.545836535952},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12324.002341471538},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9108.7242716027868},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26505.907027738132},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33876.242959676194},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24360.29731947961},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32434.910437574323},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31188.7922116476},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56686.459521452889},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47933.058974135107},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47961.663018597799},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32661.391933319457},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18034.32960876896},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11191.083682474869},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7889.795875316514},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22001.512863945616},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27454.543342937795},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20128.727691434568},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32525.679397731808},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31317.340155417784},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56930.142042224739},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48129.244415907167},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47770.185317820673},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32792.2566010921},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18106.657900315011},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11255.504373056443},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7951.4185007945534},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22200.507312696038},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27770.133324019931},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20175.620127477519}]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D89","v":0},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24168.380268522196},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25546.698943508265},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28512.578315550531},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26367.982821027763},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26721.051240513425},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32676.003147311116},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20469.415117436482},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12414.24047713397},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15099.576872993988},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53575.418811060619},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66909.493892138882},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40821.718305247523},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24843.347741979302},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26328.108705142757},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29599.6814220204},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27232.698683180086},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43688.868157251418},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33443.853119303662},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20915.162158386462},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12689.609775738978},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15394.290899921405},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54538.996474420572},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68273.187529501869},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41470.628492098156},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84200.638278067752},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74760.72661675961},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107915.28505876759},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84510.953922313696},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93942.055164706166},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69690.02113421596},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40584.480467068301},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26951.422858639664},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29937.921091533532},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102331.36252318736},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":135091.70509217196},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81247.14958526149},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85274.74506310506},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75717.70275986538},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109298.41390794917},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85588.239554082189},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111023.87467563091},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70578.104904621039},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41101.851965656759},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27295.590357224344},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30319.066436159366},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103630.77847088951},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136812.49764022956},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82282.07508949624},null,{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67502.401901282181},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60998.468785471079},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84707.395477866099},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67846.931903364282},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78015.479208731384},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60264.520196119294},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34969.632478826512},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21557.950037947732},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23161.900456334599},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76001.704130190992},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":103952.40342501238},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60972.565070287252},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68177.369374739283},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61779.878547105574},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85794.498584335975},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68711.647765516609},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":94983.296125469366},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61032.37016811184},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35415.379519776492},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21833.31933655274},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23456.614483262016},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76965.281793550937},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105316.09706237537},{"$f":"IF($D89=1,0,OFFSET(Staging!$A$1,MATCH($B89,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61621.475257137885}]
[null,10278,"Northern Lights",{"$f":"+Staging!D92","v":0},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15867.013936825386},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38099.132925871054},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91579.529102383764},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47940.526240084902},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43883.430574487182},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41453.286610562282},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20276.704806399375},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15698.081940237356},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9796.968602252673},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50581.784364996762},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74804.531514886869},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34517.123286475136},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26753.158137702958},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39124.46356413178},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":93200.175669466495},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":49414.874866511367},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37560.130474984813},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42397.505069951469},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20804.146487517522},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16206.703847161318},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10166.890871562038},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52044.487224711083},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62733.763114535039},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48227.113301318481},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":107029.75896698971},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":113789.93522704454},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":208710.97297352736},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":141131.36051502323},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134909.26777733301},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100746.34402645267},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46512.31788957768},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38602.482509615838},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30920.932930527662},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104662.60945765402},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138808.38344741339},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118063.1956517943},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108675.43174795425},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115084.08006042439},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210850.16760719128},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":142863.68974567996},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131343.47583265783},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101956.6051433611},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47168.255569486864},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39229.36784575825},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31493.625312028889},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":106579.65686791141},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":141262.95113764558},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":119949.70137081994},null,{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78092.533496766016},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90706.910800663711},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154335.66839863802},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114902.57096548438},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":112059.05410718606},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78839.81562479437},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37791.274725197945},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31567.269192485681},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19194.99057029598},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76215.035977674677},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101658.95409063123},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75926.006199249081},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":88978.677697643609},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91732.241438924437},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":155956.31496572078},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116376.91959191085},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105735.75400768369},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79784.034084183557},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38318.716406316089},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32075.891099409644},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19564.912839605349},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":77677.738837388984},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89588.185690279395},{"$f":"IF($D92=1,0,OFFSET(Staging!$A$1,MATCH($B92,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89635.996214092447}]
[null,10286,"Okanogan County PUD #1",{"$f":"+Staging!D96","v":0},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46465.271952067204},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47384.973319928918},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115718.05503947109},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82634.152942195855},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61092.787522265251},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47113.740759171313},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15130.438088545312},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12642.08735436473},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9220.3647642757714},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56236.194334904503},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42495.155429959806},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66777.134765689116},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35771.018306268707},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47326.837937406759},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115548.26028152024},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82538.82513977286},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64335.891047153214},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47060.014753346171},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15118.954756662613},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12627.503282735448},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9209.1682071849918},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":56171.319550911845},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55098.345048728537},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53356.836279081472},null,{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26846.601572305586},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26107.423316765304},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53573.173629384793},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47744.177255490868},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42425.546890462065},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27450.022627192262},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10927.538619504963},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7304.3171380773583},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5122.4248690421009},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32492.023393500403},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31871.366572469757},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29678.726562528609},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26846.601572305586},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26107.423316765304},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53573.173629384793},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47744.177255490766},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42425.546890462065},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27450.022627192295},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10927.538619504963},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7304.3171380773583},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5122.4248690421009},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32492.023393500403},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31871.366572469757},{"$f":"IF($D96=1,0,OFFSET(Staging!$A$1,MATCH($B96,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29678.726562528609}]
[null,10291,"Oregon Trail Coop",{"$f":"+Staging!D98","v":0},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71551.081443088537},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27336.383742250957},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128191.72737343931},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104384.70059440268},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55420.795548275615},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64543.878909254585},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37297.658905359021},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17446.498825299368},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31281.340187269732},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":143942.36792885989},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":203069.79162373772},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91083.152874792664},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71706.779865537479},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27331.336261241631},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":127728.26132485816},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104179.91648274893},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":90548.786698681608},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64590.643883429919},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37366.565639368921},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17505.347933023942},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31359.586842643857},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":144184.68077453683},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":202620.97630154013},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91805.593123199054},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":198418.02188444789},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":172885.50986344364},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":298457.11354692257},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":237390.87473596173},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214996.47696414436},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":151509.3647805232},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83655.782711953216},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55419.298871404324},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73810.071017200768},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":291992.562894748},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":372296.3394090294},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210292.14811839705},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":198457.71331990784},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":172878.78771746755},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":297868.51910219342},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":237129.57847517074},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":251258.19623280244},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":151566.45797020983},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83740.659650164453},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55504.215321524462},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73915.255593701819},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":292338.17345617304},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":372717.32278557814},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210641.53886317986},null,{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158129.07330548271},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138147.58779359126},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":240166.08814528951},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190388.46744675582},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":174273.90375747849},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125369.06751660637},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67803.895999570159},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38468.210516559302},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54960.504884728922},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":223517.09231548346},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":287903.16315608739},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154105.95423688123},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158284.77172793166},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138142.54031258193},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":239702.62209670839},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190183.68333510208},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":209401.89490788447},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125415.83249078173},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":67872.802733580058},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38527.05962428388},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55038.751540103047},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":223759.40516116042},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":287454.34783388977},{"$f":"IF($D98=1,0,OFFSET(Staging!$A$1,MATCH($B98,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154828.39448528763}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6653.6250348766953},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25388.242703655927},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34112.613575060583},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38867.224805241553},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37041.945526209907},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22894.800659573069},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8662.6582222752077},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11437.109276298603},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19393.039216889927},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6653.6250348766953},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25388.242703655927},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34112.613575060641},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38867.224805241458},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37041.945526209958},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22894.800659573339},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8662.6582222752077},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11437.109276298621},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19393.039216889898},null,{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6653.6250348766953},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25388.242703655927},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34112.613575060583},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38867.224805241509},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37041.945526209958},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22894.800659573302},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8662.6582222752077},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11437.109276298603},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19393.039216889898},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6653.6250348766953},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25388.242703655927},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34112.613575060583},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38867.224805241509},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37041.945526209958},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22894.800659573302},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":863.86288316563378},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8662.6582222752077},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11437.109276298621},{"$f":"IF($D101=1,0,OFFSET(Staging!$A$1,MATCH($B101,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19393.039216889898}]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D104","v":0},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11216.79597001796},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1193.2567171517176},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12054.781310909479},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82876.324716533898},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84378.684553101091},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29374.047367501978},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15877.351797588221},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1193.2567171517176},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12054.781310909479},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82876.324716533898},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61294.183330131818},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44096.743309176687},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58890.349649817093},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34501.086771685746},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53122.797565815992},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42440.891298462455},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39076.474680990097},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31121.310038092386},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42992.149920312011},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41631.539411282574},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35818.975007188819},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97895.50832231596},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82238.987302833732},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132396.79470880999},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58890.349649817072},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34501.086771685746},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53122.797565815992},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42440.891298462455},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39076.464940190359},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31121.310038092386},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42992.149920312011},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41631.539411282574},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35818.975007188819},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97895.50832231596},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82238.987302833732},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":132396.79470880999},null,{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53618.142356117678},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34414.783864489676},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46956.392543019327},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42559.827747113639},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39411.879832917155},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28970.833331139325},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42484.079597821212},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42229.65324503489},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29491.708918187422},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102740.03416558655},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":84378.684553101091},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":122140.70064611896},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58278.698183687942},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34414.783864489676},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46956.392543019327},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42559.827747113639},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38706.058854448638},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28970.833331139325},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42484.079597821212},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42229.65324503489},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29491.708918187422},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102740.03416558655},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61294.183330131818},{"$f":"IF($D104=1,0,OFFSET(Staging!$A$1,MATCH($B104,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136863.39658779366}]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D107","v":0},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12881.695503495901},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3074.8657295031862},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26627.446068413366},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22707.241913210542},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30658.894379034053},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7759.7093832318105},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16133.707866262796},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45602.33726848862},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100318.56279510238},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":136465.69083617098},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":104046.0421396141},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12389.438208329702},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2284.4736226316013},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25362.665775980768},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21633.692789662084},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30030.623539146618},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7379.1040419372766},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15865.417893867228},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46394.472593870618},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102896.23255982647},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":138756.03699722604},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":106721.45077446962},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82240.256580526882},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86493.746887871879},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118779.29889348621},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116796.81678579781},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":119177.31124662419},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":83456.776326518651},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41041.087100090233},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44547.839554082202},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79188.058670857732},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":251354.99690752957},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":299220.45809031586},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199834.45881428453},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81446.021533391759},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85785.332066300543},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":117365.05801764861},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115653.07968217939},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118247.47433386142},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82892.288485491459},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40698.541485607857},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44313.530613474984},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80016.348771035278},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":254072.72842376842},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":302504.04810189176},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":202009.63560639138},null,{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52169.836238674463},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61099.187741203204},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74260.877802497213},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82071.669464903389},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87025.274973544103},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":64060.99305710967},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29742.225754488256},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34210.419854388187},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68646.142734305438},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":210366.95988232843},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":247006.43674379346},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":161224.46526019389},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51677.578943508262},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60308.795634331618},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":72697.725858796883},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":80806.889172470794},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85951.725849995637},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63432.722217222239},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29361.620413193719},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33942.129881992616},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69438.278059687451},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":212944.62964705256},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":249296.78290484851},{"$f":"IF($D107=1,0,OFFSET(Staging!$A$1,MATCH($B107,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":163899.87389504939}]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":176681.65803331457},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50174.706810422591},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28625.043790048589},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13036.865906184988},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24343.967858610944},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75623.365114026208},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134203.24998893443},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274768.27500884904},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":502897.99526601407},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274099.46046820917},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":176681.65803331457},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50174.706810422591},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28625.043790048589},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13036.865906184988},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24343.967858610944},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75623.365114026208},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134203.24998893443},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274768.27500884904},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":502897.99526601407},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274099.46046820917},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":460495.15095782612},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":449848.21737725713},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":775884.02007644845},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":616383.54166591913},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":556799.68726162822},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":367757.51182952389},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193362.04060810895},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158292.83889382193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154156.8991917634},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":464470.07205765718},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":597505.37415364187},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":513707.10562668205},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":460495.15095782687},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":449848.21737725899},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":775884.02007644752},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":616383.5416659168},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":556799.68726162752},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":367757.51182952389},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193362.04060810895},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158292.83889382193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154156.8991917634},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":464470.07205765718},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":597505.37415364187},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":513707.10562668298},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":460495.15095782612},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":449848.21737725899},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":775884.02007644752},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":616383.54166591913},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":556799.68726162822},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":367757.51182952389},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193362.04060810895},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158292.83889382193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154156.8991917634},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":464470.07205765718},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":597505.37415364187},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":513707.10562668298},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":460495.15095782612},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":449848.21737725899},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":775884.02007644752},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":616383.54166591913},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":556799.68726162822},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":367757.51182952389},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":193362.04060810895},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":158292.83889382193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154156.8991917634},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":464470.07205765718},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":597505.37415364187},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":513707.10562668298}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D115","v":0},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10513.500733882518},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45129.688674609053},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29759.707061214121},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":145404.21137336074},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118555.08314638276},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10513.500733882518},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45129.688674609053},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29759.707061214121},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":145404.21137336074},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":118555.08314638276},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190464.76109771454},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214612.6727451644},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":394215.81409853802},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":301573.70676274976},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277711.26534457342},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":208155.28123587059},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105096.93684325439},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81084.464917939113},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73639.027530803942},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":238186.29095015157},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289619.01516625343},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":256218.26589326133},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190464.76109771454},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214612.6727451644},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":394215.81409853802},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":301573.70676274708},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277711.26534457342},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":208155.28123587108},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105096.93684325439},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81084.464917939113},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73639.027530803942},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":238186.29095015157},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289619.01516625343},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":256218.26589326133},null,{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190464.76109771454},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214612.67274516469},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":394215.81409853848},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":301573.70676274976},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277711.26534457342},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":208155.28123587108},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105096.93684325439},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81084.464917939113},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73639.027530803942},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":238186.29095015157},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289619.01516625343},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":256218.26589326133},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":190464.76109771454},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":214612.67274516469},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":394215.81409853848},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":301573.70676274976},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":277711.26534457342},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":208155.28123587108},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":105096.93684325439},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81084.464917939113},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73639.027530803942},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":238186.29095015157},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":289619.01516625343},{"$f":"IF($D115=1,0,OFFSET(Staging!$A$1,MATCH($B115,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":256218.26589326133}]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D118","v":0},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":356.98949096306791},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1415.845560115255},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6325.2806465380299},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7162.7889888440413},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4980.495059250853},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2773.3129437366101},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1816.1204661190563},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":767.59449657127107},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":912.87764603160815},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3525.9193799407612},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4532.8351418842221},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4334.1851043394763},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":804.59618421180323},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1458.5727582292836},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6432.5042778660636},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7265.5689545903342},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4854.385381559423},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2815.999048687278},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1832.1383754340495},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":767.017313569169},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":910.20624926220182},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3538.2394562392119},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3920.8732282438614},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4822.5215262376687},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7969.4022033387528},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8514.9340275452541},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12879.139912855633},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13246.363919187259},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12441.027341849904},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8024.8279016012439},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4433.0988210367022},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2122.7235450353901},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2245.9754968421676},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7342.2580444622199},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9728.5068438470826},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7406.2951366454217},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7992.8574123134404},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8560.2426463918819},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12992.480568269197},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13351.567452956408},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12435.011006473669},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8070.3561421123186},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4450.5054629063725},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2124.3075368335672},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2246.7810606827911},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7362.0880760921946},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9744.3776087966817},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7416.8397974329891},null,{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6757.0713559766036},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7890.7324893041168},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10718.874834960277},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12427.502415893723},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11848.226427451325},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7334.3749536903342},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4176.4931614827165},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1823.5802470296665},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1747.9899694403223},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6081.0023381176588},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8214.9562560027953},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5844.7077621583894},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7204.6780492253392},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7933.4596874181452},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10826.098466288313},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12530.282381640018},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11722.116749759896},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7377.061058641003},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4192.5110707977101},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1823.0030640275645},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1745.318572670916},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6093.3224144161104},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7602.9943423624336},{"$f":"IF($D118=1,0,OFFSET(Staging!$A$1,MATCH($B118,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6333.0441840565818}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D120","v":0},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32388.446758592265},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48321.489566052733},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62538.707913681006},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":240765.85650464523},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":212041.82048210417},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48155.536764166609},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14518.477888180865},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":209588.72587968226},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91244.074041736385},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":115554.01879682082},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":163249.82075613434},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":448505.23387597513},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":270391.08110659651},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":106064.68006635809},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":732143.36775880028},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22183.330131842613},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25683.144584827231},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":227525.92767910042},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":419397.63125757955},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":76988.709496622978},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":162260.16666144377},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":287086.52046343259},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19687.346158504253},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36884.662431386358},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":320463.22289916093},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":197098.54771675533},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":127971.0975941753},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":302585.3494272505},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40988.928557723411},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":658425.01243676071},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":195315.07352384253},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":316605.21499483858},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":363593.08126904396},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66892.106375154384},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71764.774509153067},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":605449.98613650934},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":413670.99694403104},null,{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":94549.643887728744},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114144.98384702718},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":140554.63370430356},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":290559.41948377731},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":246106.47741391248},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79444.572258796834},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62810.171034081504},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":303794.72535580205},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":157067.56832271084},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":201739.89194097521},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":241265.74654675694},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":498298.79685510724},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":304455.73803840479},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":137353.71556098832},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":780435.06090470101},{"$f":"IF($D120=1,0,OFFSET(Staging!$A$1,MATCH($B120,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116389.32960796244}]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3381.9072557408417},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14924.28781293978},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61111.21557294362},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8144.4819512093045},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2781.834258272972},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9806.7189298067715},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14044.894360899745},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18135.721584632855},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70912.810158440217},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":134394.14070723832},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55824.875862219531},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3105.7013673273236},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3860.1425128787396},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15461.008116231542},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62108.289532201867},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7323.111929188879},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3093.6348380337149},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10013.610870245624},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14320.022184983447},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18525.504846590411},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70912.810158440217},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":123531.90556159288},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":63865.016600017501},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53914.577352715067},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58396.238099315131},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85986.619981692304},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":116663.29026647478},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70918.700922330318},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43722.670772746846},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26006.954106696943},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32531.611910669988},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48139.117969207502},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154490.29774083706},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":250718.26030041437},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125806.6782851655},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54449.29214072664},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":58979.002237087203},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86836.479540112035},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":117810.53385330795},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":71566.814077409566},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44156.381812261228},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26262.710762012863},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32851.268700410939},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48611.726564335404},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":154490.29774083706},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":250718.26030041437},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":125806.6782851655},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34175.265130264845},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47550.079786955386},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53544.728221566358},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":101104.21105709627},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55730.470572531245},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31074.598187374522},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20929.872213662533},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27902.563513086945},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39530.962377438242},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128803.04750411386},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":221974.6444844146},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":100650.22887016505},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40927.290680171136},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":48028.31504409328},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54081.448524858119},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":102101.28501635451},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54909.100550510819},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31386.398767135266},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21136.764154101384},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28177.691337170651},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39920.745639395798},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":128803.04750411386},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":211112.40933876918},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":108690.36960796302}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15569.83193681199},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2446.2236793853181},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11469.558869762017},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6449.7522880642455},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5446.6992723438088},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9342.9657771897273},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9234.2507270516962},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6047.1217370470649},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23242.56242113257},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46088.163750982247},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36145.799692220404},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20630.675207854332},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2774.9612328647472},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11900.106554547343},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5117.4655094734826},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5740.2756007495564},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9512.9075383675063},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9522.5595262242314},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6225.5457712739026},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23733.186044368613},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35450.935275003496},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44771.713636601751},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45517.664412704951},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30793.014048975198},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46849.521224415046},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40163.60215973841},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46458.247532554313},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30210.694337005385},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16536.16093623214},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28568.319534253606},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":21831.96001466865},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53258.11719436806},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":91568.665062429063},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":81861.167379725855},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46001.941423658565},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31130.513953608635},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":47359.872326901233},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40598.207257149159},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46030.303238577551},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30533.482373894178},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16713.921638930118},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28860.936497269355},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22059.082221484914},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":53821.535827941982},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":92507.294490864515},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":82700.170889723231},null,{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37863.986453532503},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29832.878704269639},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36647.351177298493},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":39803.533814318042},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45371.416438941756},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27070.387039741003},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15706.904266668467},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28136.640668551747},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16689.38886705667},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":45556.454061750766},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":85473.364987339533},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":70041.611793853168},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42924.829724574847},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":30161.616257749072},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37061.794182973899},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40234.081499103369},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44039.129660350991},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27363.963368146749},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15876.846027846244},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28424.94946772428},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16867.812901283512},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":46047.077684986798},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":74836.13651136079},{"$f":"IF($D127=1,0,OFFSET(Staging!$A$1,MATCH($B127,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78667.525738234515}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":935.61304999026106},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1485.3298349777385},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2610.2434433598173},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2053.9830235947607},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1350.0888693617403},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":953.69416115361184},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":491.76632927885873},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":593.71517237673697},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1120.807377909719},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2353.7829980723909},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5588.6246444890749},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2545.8147537763084},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":579.83991268663124},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1259.8621147297647},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2185.9376908059016},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1847.7442497430986},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":853.85841395267391},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":801.62846281458019},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":412.35713101706648},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":534.02973826138896},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1065.3638616257756},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2214.2455257272186},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5519.8219024911195},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2370.0970435693712},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3404.1609044538277},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3004.0540190004085},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5373.7625689282713},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3543.8525654639016},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3368.9237722987841},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2199.019741907327},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1284.7826716726331},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1395.7338789949401},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2052.743795337467},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5972.1831318460027},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8557.2573462932651},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5410.7949707500284},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3144.502317522104},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2775.1924242514165},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5003.2537190143221},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3282.8003125255291},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2868.3948654750479},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2050.1830445148953},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1208.3972436916099},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1336.6585591041094},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2002.8122075729798},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5841.4600183076418},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8426.2360843052793},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5322.9008294769947},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3167.6013988944787},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2684.7849995634369},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4944.080809988649},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3197.0242529669781},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3112.7839885444878},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2097.5045304891573},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1186.9634095198437},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1252.787485307847},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1825.9598584824948},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4706.5573349273645},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6860.9806315666965},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4712.7425456212404},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2811.8282615908493},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2459.3172793154631},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4519.7750574347338},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2990.7854791153163},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2616.5535331354213},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1945.4388321501258},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1107.5542112580517},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1193.1020511924989},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1770.5163421985515},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4567.0198625821913},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6792.1778895687412},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4537.0248354143032}]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16510.964964638097},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17874.853453243712},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7082.6565520998847},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15555.009978708971},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11582.889965039718},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6928.885361040775},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10571.681436103414},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8540.2352840035255},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8525.7206729415884},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20182.32031110426},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6697.9198579702306},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34255.792816292713},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23420.52663892043},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17965.382467475785},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7168.2236676503808},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15663.70557072717},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10720.166522308557},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6995.2607204024425},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10621.122281968455},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8581.4567516740644},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8568.8902040688081},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20272.865667174894},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41810.812429931015},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52594.9473536445},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37885.35982008362},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43960.891787192006},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44362.859817205259},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41334.440762456456},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29460.442114337271},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23095.865946506019},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20511.22176074448},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24011.267582874949},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51250.480076385124},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51907.105224324914},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78265.910364096781},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":55984.601129215342},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37983.527239651492},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44068.103808721753},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44480.236631619286},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41066.367344052094},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29536.727521659999},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23150.62760057046},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20559.248655514966},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":24069.25146645711},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":51369.430052810523},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52025.974014865809},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":78455.384737623361},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43481.36020082076},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34319.872225617764},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34341.212556640188},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40298.490708648736},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37033.495647393691},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25036.065216100589},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20669.899894149341},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17610.442356386309},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17567.556405064177},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38734.770177514809},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34612.639089612603},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":61421.475170261117},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50390.921875103086},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34410.401239849838},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":34426.779672190685},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40407.186300666937},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":36170.772204662535},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25102.440575462257},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20719.340740014384},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17651.66382405685},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17610.7259361914},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38825.315533585446},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22611.938386314658},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":68976.494783899412}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1544.3683947101492},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7071.6788917023196},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":187.87306718427757},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2636.2441625640586},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6628.1053235631907},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1125.7150336156481},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1019.2943910455928},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1009.9328026149907},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2287.755398191206},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1147.207437521655},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2000.5070037966286},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":639.07476571519885},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1344.4789426933264},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1506.9030996245524},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2456.7223623504779},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8651.9364615553604},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15358.275276853794},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7444.4646118920782},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1504.2371045760635},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1575.7222044675609},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2893.8984995056917},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1567.4160716307615},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":698.79279664716967},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":964.53457304057008},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1646.8568514799624},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1844.3295769808183},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2959.3841711342034},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9949.177047737885},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16622.469156243045},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7911.8676853226261},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":952.26428010128336},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1102.6135736662911},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1207.2726468711567},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2038.9636811315809},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":66.954808750142263},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1288.7910754991979},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1449.7011229842367},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1799.7151902209034},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7606.1341224670714},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14031.080578596586},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5452.7429494455573},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1345.2172814497903},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1041.8842050117855},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1417.9307822928504},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1691.2710859768015},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":545.81049288396412},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":274.52266910248881},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1568.7841303252765},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1800.0276467704125},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2204.0046179690921},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8698.00989032098},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13587.507010457455},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7128.2631869379238}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11416.705755562887},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6363.7337990046253},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17346.495391600485},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12590.747840337435},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8125.6177236357271},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8369.7828403710173},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4480.7673852332973},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2998.1064289504243},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4202.3899012660459},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23540.49572822707},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22118.006905905277},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9346.4619204575338},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14232.335408675081},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6332.8654675630887},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17255.072918955746},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12517.820775477045},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6929.4009800925569},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8361.0342907803788},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4481.546813397903},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3002.3292882617211},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4206.764012642976},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23551.284800891925},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":16506.404533041376},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13451.461293984123},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31810.312334674982},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31163.898855516734},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44889.776116583096},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35692.808949000551},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33490.681261286772},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22820.736343360826},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10862.656648447282},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18627.776477778745},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23878.824196746129},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75527.826839678586},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95874.474849750593},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65003.758683314431},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31811.150947012073},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31135.060623451369},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44806.118589579317},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35624.414451657991},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":32888.065294433145},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22812.810091065614},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10863.370316947525},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18631.580033967715},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23882.577923688124},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75537.384330799381},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":95886.471852479837},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":65014.874513227995},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22911.124140265587},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26363.698873657562},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33708.273371169154},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29124.503034609686},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28335.595224727149},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17416.283034206695},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8198.5604665220435},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15770.388835306841},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19301.798307797089},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62203.921136417077},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":79345.109142873771},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":50249.201115428295},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25726.753793377782},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26332.830542216027},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":33616.850898524426},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29051.575969749294},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27139.37848118398},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17407.534484616059},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8199.3398946866491},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15774.611694618137},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19306.172419174021},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":62214.710209081932},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73733.506770009873},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54354.200488954877}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8824.233475945166},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10750.428988038071},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14038.260160726451},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15478.785679533079},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13984.121391146426},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8920.5097179778222},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5546.2985288369237},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4747.0180422999692},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4716.784195861349},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14588.609411843716},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29041.81993189557},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11675.534466951896},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11582.623495833208},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9657.0523356325721},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12302.022200227017},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14116.041969520928},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11978.682109054389},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7949.3070958902335},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4998.0434735944236},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4257.372498975752},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":4716.784195861349},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14588.609411843716},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22224.754008691019},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":17443.571011961943},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13421.212361319615},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11186.704768072796},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19710.155427483434},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15532.437340603816},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14382.524580880779},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11639.796915885025},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6180.1974737332357},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7007.760836856386},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9561.7285848831507},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25812.557800153802},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29797.976589877839},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20533.969440321314},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12124.63987877523},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10099.169946569278},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":18044.528929735272},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14170.159574361422},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13024.422275635819},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10702.431703641278},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5634.7791847259814},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6515.1130426455338},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9561.7285848831507},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25812.557800153802},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29797.976589877839},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20533.969440321314},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8824.233475945166},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10750.428988038071},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14038.260160726451},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15478.785679533079},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":13984.121391146426},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8920.5097179778222},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5955.7228962515746},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7236.3023171624518},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7614.4073583515274},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25370.90963711221},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29899.696317122151},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14562.135357548246},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11582.623495833208},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9657.0523356325721},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12302.022200227017},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14116.041969520928},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11978.682109054389},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7949.3070958902335},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5407.4678410090746},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":6746.6567738382346},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7614.4073583515274},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":25370.90963711221},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":23082.630393917596},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20330.171902558297}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2958.7545063772382},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3093.3324543787694},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5174.9313779795784},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":317.42345451981953},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1487.6129866410565},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3391.6536117510368},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2437.4964517190683},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":407.98003814922771},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3319.4451357024359},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7298.4023921176213},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2656.5875514421314},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3122.9433522512313},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3108.9769318082549},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5197.4392045402928},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":338.43524182444872},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":1498.4674033004401},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3409.7869690843509},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2448.3225768189714},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":413.4102700669643},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3335.2809832183739},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7336.1011051185815},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":2371.4405931935853},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14841.726559994144},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14802.353629311527},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20661.042557211396},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14554.218896978688},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14926.35342981963},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12894.371253891644},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7541.6365384324381},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5253.188599690744},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11227.460792688962},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28325.593840070083},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38803.489116980221},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22230.089112023059},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14867.12700377138},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14825.004174935309},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":20695.347278386012},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14584.611430615454},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14963.588680445544},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":12918.340851522733},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":7555.9366233010296},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5262.1393059432257},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11247.446129631251},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28380.50157620346},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":38881.430767540827},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":22271.916266480413},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10317.240590372699},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11191.011665065929},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14585.030083995473},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9757.5992547468377},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10538.37446398324},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9895.3026539233942},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5734.8739074075356},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3416.6818979239602},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9076.1848405832534},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19504.355878540395},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28392.879108239482},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15483.330928577672},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10481.429436246692},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":11206.656142495414},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14607.537910556188},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9778.6110420514669},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":10549.228880642624},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9913.4360112567083},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":5745.7000325074378},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":3422.1121298416965},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":9092.0206880991936},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19542.054591541353},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":28107.732149990934},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":15758.329915306045}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37754.655915480638},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":73706.425318501642},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":97787.629734365852},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54293.06049880389},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26044.579834104625},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14744.079297060227},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8461.3143428997537},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8994.1476897930643},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19975.724879608326},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":31489.605797607666},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41342.937592770475},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":37818.970592857804},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":75607.921389330324},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":99073.147044576894},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":43092.669724962921},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":26088.674796391915},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":14708.047257755783},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8311.2644312205757},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":8820.9581492360267},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":19325.390559678726},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":29083.038243523704},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":42692.036322360982},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":110522.97637841052},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":165797.49998940376},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":284529.11766833882},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":231322.90553290732},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":209133.09997452868},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131537.95710333501},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69122.305345324377},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52159.591941257844},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35983.320058441757},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69797.541894587426},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89491.641858817195},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":139557.22350475864},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":110176.81968392563},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":165987.43636932378},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":286470.2089560983},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":232659.11964556418},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199016.60212121598},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":131662.79875766355},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69133.769838237466},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52072.541547925182},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":35886.558805087472},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":69404.687717938461},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":89271.679534478957},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":139502.30339649002},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":86537.589335545286},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":142791.10750021832},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":238885.63367264473},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":199525.02292043067},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":181735.91761571652},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114491.370914171},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60937.589636709243},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44742.142632430892},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27674.671765581072},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":41585.28280155018},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":54767.936924823247},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":109996.58781541957},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":87339.140626910012},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":142855.42217759546},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":240787.12974347343},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":200810.54023064172},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":170535.52684187557},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":114535.46587645829},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":60901.557597404797},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":44592.092720751709},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":27501.482225024036},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":40934.94848162058},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":52361.369370739281},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":111345.68654501009}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(Staging!$A$1,MATCH($B140,Staging!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$9:$B$14,2,FALSE),Staging!$2:$2,0)-1+MATCH(CA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(CA$4,'Forecast Rates'!$V$5:$AS$5,'Forecast Rates'!$V$6:$AS$6)*1000)","v":0}]

{"sheet":"PLVS Revenues","index":14,"n_rows":144,"n_cols":79,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"Peak Load Variance Serice"]
[]
[null,"PLVS Rate --->",{"$f":"+PLVS!D6","v":1.7795021097930392}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD7:CA7)/2","v":71865406.691519961},{"$f":"+SUM(BD9:BD144)","v":5420823.256548523},{"$f":"+SUM(BE9:BE144)","v":5883746.2617543414},7215986.5094470344,7238598.0464218799,6198121.7676753327,6049866.4359847996,5448231.297068798,5422586.2005315274,5554834.0873723021,6078607.6594388988,5941239.4306671675,5128989.0889877155,5477255.7800349742,5940596.2419069493,7281894.1184917949,7301878.7440247545,6105012.6411559125,6114810.9408892943,5514175.877998706,5478963.6319839982,5610729.7587513877,6143659.3314402429,5998770.8656626642,5181435.4088009]
[null,"BESID","Customer","JOE","Block?",{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Total Annual","PLVS?",{"$f":"+AD8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},{"$f":"+Staging!E5","v":0},{"$f":"IF($E9=1,Staging!AD5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285.94200000000001},{"$f":"IF($E9=1,Staging!AE5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.12799999999999},{"$f":"IF($E9=1,Staging!AF5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394.01299999999998},{"$f":"IF($E9=1,Staging!AG5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.94799999999998},{"$f":"IF($E9=1,Staging!AH5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.81599999999997},{"$f":"IF($E9=1,Staging!AI5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335.041},{"$f":"IF($E9=1,Staging!AJ5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.84500000000003},{"$f":"IF($E9=1,Staging!AK5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.411},{"$f":"IF($E9=1,Staging!AL5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,Staging!AM5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,Staging!AN5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.29499999999999},{"$f":"IF($E9=1,Staging!AO5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196.446},{"$f":"IF($E9=1,Staging!AP5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":302.79599999999999},{"$f":"IF($E9=1,Staging!AQ5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.70999999999998},{"$f":"IF($E9=1,Staging!AR5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.98700000000002},{"$f":"IF($E9=1,Staging!AS5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.51900000000001},{"$f":"IF($E9=1,Staging!AT5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.47199999999998},{"$f":"IF($E9=1,Staging!AU5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":336.54300000000001},{"$f":"IF($E9=1,Staging!AV5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":304.88299999999998},{"$f":"IF($E9=1,Staging!AW5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.92400000000001},{"$f":"IF($E9=1,Staging!AX5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,Staging!AY5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,Staging!AZ5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.636},{"$f":"IF($E9=1,Staging!BA5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.643},{"$f":"IF($E9=1,Staging!BB5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.47499999999999},{"$f":"IF($E9=1,Staging!BC5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.74799999999999},{"$f":"IF($E9=1,Staging!BD5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.82600000000002},{"$f":"IF($E9=1,Staging!BE5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309.23500000000001},{"$f":"IF($E9=1,Staging!BF5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243.839},{"$f":"IF($E9=1,Staging!BG5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256.50299999999999},{"$f":"IF($E9=1,Staging!BH5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":212.61099999999999},{"$f":"IF($E9=1,Staging!BI5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31899999999999},{"$f":"IF($E9=1,Staging!BJ5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,Staging!BK5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,Staging!BL5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127.01300000000001},{"$f":"IF($E9=1,Staging!BM5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.36099999999999},{"$f":"IF($E9=1,Staging!BN5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199.732},{"$f":"IF($E9=1,Staging!BO5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239.381},{"$f":"IF($E9=1,Staging!BP5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.17200000000003},{"$f":"IF($E9=1,Staging!BQ5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.09300000000002},{"$f":"IF($E9=1,Staging!BR5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":258.12200000000001},{"$f":"IF($E9=1,Staging!BS5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.65300000000002},{"$f":"IF($E9=1,Staging!BT5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213.33799999999999},{"$f":"IF($E9=1,Staging!BU5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.68899999999999},{"$f":"IF($E9=1,Staging!BV5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,Staging!BW5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,Staging!BX5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.672},{"$f":"IF($E9=1,Staging!BY5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B9,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.16399999999999},{"$f":"+IF(AND(BC9=\"Yes\",D9=0),SUM(F9:BA9),0)","v":12009.412000000004},{"$f":"+VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AD9+F9)*$C$4)","v":881.59559672733815},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AE9+G9)*$C$4)","v":994.5210211126946},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AF9+H9)*$C$4)","v":1254.2624875644158},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AG9+I9)*$C$4)","v":1311.8187038035621},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AH9+J9)*$C$4)","v":1058.1898270989798},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AI9+K9)*$C$4)","v":1052.6537960354135},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AJ9+L9)*$C$4)","v":919.03454161527395},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AK9+M9)*$C$4)","v":681.06884248108997},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AL9+N9)*$C$4)","v":645.90588079157953},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AM9+O9)*$C$4)","v":603.72100377682568},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AN9+P9)*$C$4)","v":607.35830608924266},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AO9+Q9)*$C$4)","v":624.26179663016671},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AP9+R9)*$C$4)","v":894.24963623007648},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AQ9+S9)*$C$4)","v":1005.5806267250583},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AR9+T9)*$C$4)","v":1263.7294387885152},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AS9+U9)*$C$4)","v":1319.7001186478356},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AT9+V9)*$C$4)","v":1109.6868386542806},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AU9+W9)*$C$4)","v":1057.3730356305848},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AV9+X9)*$C$4)","v":922.17536283905861},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AW9+Y9)*$C$4)","v":682.6401428440372},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AX9+Z9)*$C$4)","v":645.90588079157953},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AY9+AA9)*$C$4)","v":603.72100377682568},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AZ9+AB9)*$C$4)","v":607.35830608924266},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(BA9+AC9)*$C$4)","v":624.26179663016671}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},{"$f":"+Staging!E6","v":0},{"$f":"IF($E10=1,Staging!AD6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,Staging!AE6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,Staging!AF6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,Staging!AG6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,Staging!AH6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82.454999999999998},{"$f":"IF($E10=1,Staging!AI6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,Staging!AJ6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,Staging!AK6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,Staging!AL6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,Staging!AM6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,Staging!AN6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,Staging!AO6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,Staging!AP6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,Staging!AQ6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,Staging!AR6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,Staging!AS6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,Staging!AT6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.611000000000004},{"$f":"IF($E10=1,Staging!AU6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,Staging!AV6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,Staging!AW6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,Staging!AX6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,Staging!AY6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,Staging!AZ6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,Staging!BA6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,Staging!BB6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,Staging!BC6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,Staging!BD6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,Staging!BE6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,Staging!BF6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.944000000000003},{"$f":"IF($E10=1,Staging!BG6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,Staging!BH6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,Staging!BI6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,Staging!BJ6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,Staging!BK6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,Staging!BL6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,Staging!BM6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"IF($E10=1,Staging!BN6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,Staging!BO6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,Staging!BP6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,Staging!BQ6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,Staging!BR6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.773000000000003},{"$f":"IF($E10=1,Staging!BS6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,Staging!BT6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,Staging!BU6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,Staging!BV6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,Staging!BW6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,Staging!BX6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,Staging!BY6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B10,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},10225.266999999998,{"$f":"+VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},498.13958459858509,273.84580017394103,287.25790757545116,295.23897453787293,258.73782726179809,297.41708512025957,464.55504128046107,908.68673684682744,1293.4257699967411,1801.3775292287251,1674.4385257287486,1049.2834190394656,498.13958459858509,273.84580017394103,287.25790757545116,295.23897453787293,249.81362418118604,297.41708512025957,464.55504128046107,908.68673684682744,1293.4257699967411,1801.3775292287251,1674.4385257287486,1049.2834190394656]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},{"$f":"+Staging!E7","v":0},{"$f":"IF($E11=1,Staging!AD7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74943.726999999999},{"$f":"IF($E11=1,Staging!AE7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69721.968999999997},{"$f":"IF($E11=1,Staging!AF7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92794.141000000003},{"$f":"IF($E11=1,Staging!AG7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90293.898000000001},{"$f":"IF($E11=1,Staging!AH7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71104.702999999994},{"$f":"IF($E11=1,Staging!AI7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74919.906000000003},{"$f":"IF($E11=1,Staging!AJ7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74999.695000000007},{"$f":"IF($E11=1,Staging!AK7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93557.937999999995},{"$f":"IF($E11=1,Staging!AL7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116436.969},{"$f":"IF($E11=1,Staging!AM7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133922.875},{"$f":"IF($E11=1,Staging!AN7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119949.648},{"$f":"IF($E11=1,Staging!AO7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76564.281000000003},{"$f":"IF($E11=1,Staging!AP7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75176.258000000002},{"$f":"IF($E11=1,Staging!AQ7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69881.366999999998},{"$f":"IF($E11=1,Staging!AR7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92673.508000000002},{"$f":"IF($E11=1,Staging!AS7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90255.468999999997},{"$f":"IF($E11=1,Staging!AT7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71046.922000000006},{"$f":"IF($E11=1,Staging!AU7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75093.991999999998},{"$f":"IF($E11=1,Staging!AV7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75208.241999999998},{"$f":"IF($E11=1,Staging!AW7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93754.452999999994},{"$f":"IF($E11=1,Staging!AX7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116630.523},{"$f":"IF($E11=1,Staging!AY7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134122.391},{"$f":"IF($E11=1,Staging!AZ7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120108.977},{"$f":"IF($E11=1,Staging!BA7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76703.233999999997},{"$f":"IF($E11=1,Staging!BB7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45411.516000000003},{"$f":"IF($E11=1,Staging!BC7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49628.445},{"$f":"IF($E11=1,Staging!BD7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66838.156000000003},{"$f":"IF($E11=1,Staging!BE7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65420.616999999998},{"$f":"IF($E11=1,Staging!BF7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48023.07},{"$f":"IF($E11=1,Staging!BG7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48771.241999999998},{"$f":"IF($E11=1,Staging!BH7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45842.226999999999},{"$f":"IF($E11=1,Staging!BI7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64130.25},{"$f":"IF($E11=1,Staging!BJ7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74192.781000000003},{"$f":"IF($E11=1,Staging!BK7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90317.827999999994},{"$f":"IF($E11=1,Staging!BL7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72770.835999999996},{"$f":"IF($E11=1,Staging!BM7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49399.461000000003},{"$f":"IF($E11=1,Staging!BN7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45552.413999999997},{"$f":"IF($E11=1,Staging!BO7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49741.913999999997},{"$f":"IF($E11=1,Staging!BP7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66751.273000000001},{"$f":"IF($E11=1,Staging!BQ7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65392.781000000003},{"$f":"IF($E11=1,Staging!BR7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47984.046999999999},{"$f":"IF($E11=1,Staging!BS7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48884.578000000001},{"$f":"IF($E11=1,Staging!BT7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45969.695},{"$f":"IF($E11=1,Staging!BU7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64264.938000000002},{"$f":"IF($E11=1,Staging!BV7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74316.101999999999},{"$f":"IF($E11=1,Staging!BW7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90452.391000000003},{"$f":"IF($E11=1,Staging!BX7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72867.491999999998},{"$f":"IF($E11=1,Staging!BY7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B11,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49489.116999999998},3622278.2570000002,{"$f":"+VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},214172.40884315391,212384.31351767268,284066.00930260908,277094.30796789989,211988.12338844623,220108.65882872307,215038.45515044589,280606.46323544142,339226.04231431964,399036.80408997426,342946.50787833566,224152.74464642606,214836.9265365118,212869.88091986557,283696.73414279328,276976.38926059444,211815.86046620988,220620.12688412401,215636.394551868,281195.83967271121,339789.92204536032,399631.29837531189,343402.03372591099,224559.55484424374]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},{"$f":"+Staging!E8","v":0},{"$f":"IF($E12=1,Staging!AD8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26497.182000000001},{"$f":"IF($E12=1,Staging!AE8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.313999999998},{"$f":"IF($E12=1,Staging!AF8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27037.705000000002},{"$f":"IF($E12=1,Staging!AG8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26669.256000000001},{"$f":"IF($E12=1,Staging!AH8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.171999999999},{"$f":"IF($E12=1,Staging!AI8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22229.912},{"$f":"IF($E12=1,Staging!AJ8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22101.455000000002},{"$f":"IF($E12=1,Staging!AK8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28303.74},{"$f":"IF($E12=1,Staging!AL8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33856.870999999999},{"$f":"IF($E12=1,Staging!AM8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37238.116999999998},{"$f":"IF($E12=1,Staging!AN8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36332.266000000003},{"$f":"IF($E12=1,Staging!AO8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27914.09},{"$f":"IF($E12=1,Staging!AP8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26580.817999999999},{"$f":"IF($E12=1,Staging!AQ8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22715.324000000001},{"$f":"IF($E12=1,Staging!AR8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27001.578000000001},{"$f":"IF($E12=1,Staging!AS8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26557.75},{"$f":"IF($E12=1,Staging!AT8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20742.228999999999},{"$f":"IF($E12=1,Staging!AU8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22238.460999999999},{"$f":"IF($E12=1,Staging!AV8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22137.662},{"$f":"IF($E12=1,Staging!AW8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28342.25},{"$f":"IF($E12=1,Staging!AX8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33900.68},{"$f":"IF($E12=1,Staging!AY8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37264.836000000003},{"$f":"IF($E12=1,Staging!AZ8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36352.741999999998},{"$f":"IF($E12=1,Staging!BA8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.398000000001},{"$f":"IF($E12=1,Staging!BB8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17704.634999999998},{"$f":"IF($E12=1,Staging!BC8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17271.978999999999},{"$f":"IF($E12=1,Staging!BD8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20911.032999999999},{"$f":"IF($E12=1,Staging!BE8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.478999999999},{"$f":"IF($E12=1,Staging!BF8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15202.772999999999},{"$f":"IF($E12=1,Staging!BG8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15552.838},{"$f":"IF($E12=1,Staging!BH8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15022.721},{"$f":"IF($E12=1,Staging!BI8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20343.243999999999},{"$f":"IF($E12=1,Staging!BJ8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21814.664000000001},{"$f":"IF($E12=1,Staging!BK8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26393.171999999999},{"$f":"IF($E12=1,Staging!BL8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22518.68},{"$f":"IF($E12=1,Staging!BM8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20416.305},{"$f":"IF($E12=1,Staging!BN8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17760.518},{"$f":"IF($E12=1,Staging!BO8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17325.375},{"$f":"IF($E12=1,Staging!BP8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20883.094000000001},{"$f":"IF($E12=1,Staging!BQ8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20204.648000000001},{"$f":"IF($E12=1,Staging!BR8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15194.025},{"$f":"IF($E12=1,Staging!BS8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.82},{"$f":"IF($E12=1,Staging!BT8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15047.334000000001},{"$f":"IF($E12=1,Staging!BU8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20370.925999999999},{"$f":"IF($E12=1,Staging!BV8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.886999999999},{"$f":"IF($E12=1,Staging!BW8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26412.109},{"$f":"IF($E12=1,Staging!BX8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22531.370999999999},{"$f":"IF($E12=1,Staging!BY8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B12,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20437.008000000002},1130366.4460000005,{"$f":"+VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},78657.226608185825,71032.907110726912,85324.880432913662,83563.168005712228,63985.45948921227,67234.483338782957,66062.549516328116,86567.410663068222,99067.613987917037,113232.0130243506,104725.38257031623,86004.039869630957,78905.500963042039,71252.508348088042,85210.874850747685,83213.785899981798,63948.639811058551,67260.341283940361,66170.778834645724,86685.199466719641,99195.795083889636,113313.25797267533,104784.40331679172,86091.255047534025]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},{"$f":"+Staging!E9","v":0},{"$f":"IF($E13=1,Staging!AD9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24282.41},{"$f":"IF($E13=1,Staging!AE9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16261.106},{"$f":"IF($E13=1,Staging!AF9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19270.881000000001},{"$f":"IF($E13=1,Staging!AG9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19144.5},{"$f":"IF($E13=1,Staging!AH9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16574.203000000001},{"$f":"IF($E13=1,Staging!AI9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.51},{"$f":"IF($E13=1,Staging!AJ9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20616.037},{"$f":"IF($E13=1,Staging!AK9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38086.125},{"$f":"IF($E13=1,Staging!AL9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50258.262000000002},{"$f":"IF($E13=1,Staging!AM9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49376.004000000001},{"$f":"IF($E13=1,Staging!AN9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44928.625},{"$f":"IF($E13=1,Staging!AO9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33068.781000000003},{"$f":"IF($E13=1,Staging!AP9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24419.34},{"$f":"IF($E13=1,Staging!AQ9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16393.532999999999},{"$f":"IF($E13=1,Staging!AR9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19403.168000000001},{"$f":"IF($E13=1,Staging!AS9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19277.006000000001},{"$f":"IF($E13=1,Staging!AT9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16317.124},{"$f":"IF($E13=1,Staging!AU9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15385.395},{"$f":"IF($E13=1,Staging!AV9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.238000000001},{"$f":"IF($E13=1,Staging!AW9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38217.313000000002},{"$f":"IF($E13=1,Staging!AX9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50394.453000000001},{"$f":"IF($E13=1,Staging!AY9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49507.362999999998},{"$f":"IF($E13=1,Staging!AZ9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45065.917999999998},{"$f":"IF($E13=1,Staging!BA9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33200.078000000001},{"$f":"IF($E13=1,Staging!BB9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16542.655999999999},{"$f":"IF($E13=1,Staging!BC9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12006.714},{"$f":"IF($E13=1,Staging!BD9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14264.768},{"$f":"IF($E13=1,Staging!BE9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14116.281000000001},{"$f":"IF($E13=1,Staging!BF9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11566.521000000001},{"$f":"IF($E13=1,Staging!BG9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10209.228999999999},{"$f":"IF($E13=1,Staging!BH9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13728.731},{"$f":"IF($E13=1,Staging!BI9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28733.686000000002},{"$f":"IF($E13=1,Staging!BJ9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34711.800999999999},{"$f":"IF($E13=1,Staging!BK9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37136.843999999997},{"$f":"IF($E13=1,Staging!BL9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30416.701000000001},{"$f":"IF($E13=1,Staging!BM9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.984},{"$f":"IF($E13=1,Staging!BN9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16635.937999999998},{"$f":"IF($E13=1,Staging!BO9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12104.495999999999},{"$f":"IF($E13=1,Staging!BP9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14362.688},{"$f":"IF($E13=1,Staging!BQ9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.982},{"$f":"IF($E13=1,Staging!BR9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11387.114},{"$f":"IF($E13=1,Staging!BS9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10301.553},{"$f":"IF($E13=1,Staging!BT9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13820.741},{"$f":"IF($E13=1,Staging!BU9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28832.708999999999},{"$f":"IF($E13=1,Staging!BV9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34805.813000000002},{"$f":"IF($E13=1,Staging!BW9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37235.688000000002},{"$f":"IF($E13=1,Staging!BX9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30509.618999999999},{"$f":"IF($E13=1,Staging!BY9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B13,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25030.898000000001},1193056.5280000002,{"$f":"+VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},72648.291079440067,50302.64532924987,59676.758148778834,59187.629962864237,50076.477729103615,45300.320758950744,61116.587116352457,118905.99465047213,151204.40637774745,153949.7955402045,134077.16658004434,103212.48368711026,73057.953819139744,50712.302730443211,60086.41199096795,59597.283805053354,49299.749971208483,45709.978160144092,61526.248076550022,119315.6556106697,151614.05310192815,154359.4422643852,134486.82754024188,103622.14464730784]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},{"$f":"+Staging!E10","v":0},{"$f":"IF($E14=1,Staging!AD10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9991.5210000000006},{"$f":"IF($E14=1,Staging!AE10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,Staging!AF10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,Staging!AG10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,Staging!AH10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10751.012000000001},{"$f":"IF($E14=1,Staging!AI10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,Staging!AJ10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,Staging!AK10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,Staging!AL10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,Staging!AM10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,Staging!AN10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.9699999999993},{"$f":"IF($E14=1,Staging!AO10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8664.6929999999993},{"$f":"IF($E14=1,Staging!AP10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10259.65},{"$f":"IF($E14=1,Staging!AQ10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,Staging!AR10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,Staging!AS10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,Staging!AT10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10349.106},{"$f":"IF($E14=1,Staging!AU10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,Staging!AV10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,Staging!AW10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,Staging!AX10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,Staging!AY10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,Staging!AZ10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9575.5619999999999},{"$f":"IF($E14=1,Staging!BA10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.7090000000007},{"$f":"IF($E14=1,Staging!BB10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5695.8109999999997},{"$f":"IF($E14=1,Staging!BC10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,Staging!BD10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,Staging!BE10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,Staging!BF10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6063.1639999999998},{"$f":"IF($E14=1,Staging!BG10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,Staging!BH10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,Staging!BI10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,Staging!BJ10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,Staging!BK10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,Staging!BL10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5197.5690000000004},{"$f":"IF($E14=1,Staging!BM10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5240.5330000000004},{"$f":"IF($E14=1,Staging!BN10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5427.6809999999996},{"$f":"IF($E14=1,Staging!BO10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,Staging!BP10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,Staging!BQ10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,Staging!BR10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5903.0389999999998},{"$f":"IF($E14=1,Staging!BS10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,Staging!BT10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,Staging!BU10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,Staging!BV10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,Staging!BW10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,Staging!BX10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5453.9769999999999},{"$f":"IF($E14=1,Staging!BY10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B14,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4996.518},380288.81499999989,{"$f":"+VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},27915.640391023859,27096.610308974734,31878.897663895841,33521.700201116691,29920.861666431483,31158.409290678614,28293.04965498353,25576.693069447756,25860.222920103188,26150.881456210453,26745.096359716765,24744.379004149021,27915.638611521746,27096.610308974734,31878.897663895841,33521.700201116691,28920.726316162396,31158.409290678614,28293.04965498353,25576.693069447756,25860.222920103188,26150.881456210453,26745.096359716765,24744.380783651137]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},{"$f":"+Staging!E11","v":0},{"$f":"IF($E15=1,Staging!AD11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10456.861999999999},{"$f":"IF($E15=1,Staging!AE11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10676.819},{"$f":"IF($E15=1,Staging!AF11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12462.781999999999},{"$f":"IF($E15=1,Staging!AG11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12867.27},{"$f":"IF($E15=1,Staging!AH11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11238.717000000001},{"$f":"IF($E15=1,Staging!AI11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11115.584999999999},{"$f":"IF($E15=1,Staging!AJ11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.74},{"$f":"IF($E15=1,Staging!AK11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.2279999999992},{"$f":"IF($E15=1,Staging!AL11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10039.406000000001},{"$f":"IF($E15=1,Staging!AM11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11367.804},{"$f":"IF($E15=1,Staging!AN11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.44},{"$f":"IF($E15=1,Staging!AO11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9478.9850000000006},{"$f":"IF($E15=1,Staging!AP11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.617},{"$f":"IF($E15=1,Staging!AQ11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10862.371999999999},{"$f":"IF($E15=1,Staging!AR11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12547.825999999999},{"$f":"IF($E15=1,Staging!AS11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12955.531999999999},{"$f":"IF($E15=1,Staging!AT11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10871.763999999999},{"$f":"IF($E15=1,Staging!AU11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11191.073},{"$f":"IF($E15=1,Staging!AV11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10675.629000000001},{"$f":"IF($E15=1,Staging!AW11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9861.4480000000003},{"$f":"IF($E15=1,Staging!AX11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10107.224},{"$f":"IF($E15=1,Staging!AY11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11445.130999999999},{"$f":"IF($E15=1,Staging!AZ11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11464.938},{"$f":"IF($E15=1,Staging!BA11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9867.4179999999997},{"$f":"IF($E15=1,Staging!BB11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6124.2910000000002},{"$f":"IF($E15=1,Staging!BC11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6537.0069999999996},{"$f":"IF($E15=1,Staging!BD11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.6859999999997},{"$f":"IF($E15=1,Staging!BE11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7794.74},{"$f":"IF($E15=1,Staging!BF11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6305.1379999999999},{"$f":"IF($E15=1,Staging!BG11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.2139999999999},{"$f":"IF($E15=1,Staging!BH11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.3869999999997},{"$f":"IF($E15=1,Staging!BI11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5624.52},{"$f":"IF($E15=1,Staging!BJ11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5931.1319999999996},{"$f":"IF($E15=1,Staging!BK11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6456.2709999999997},{"$f":"IF($E15=1,Staging!BL11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6222.3249999999998},{"$f":"IF($E15=1,Staging!BM11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6057.799},{"$f":"IF($E15=1,Staging!BN11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5892.9340000000002},{"$f":"IF($E15=1,Staging!BO11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6643.03},{"$f":"IF($E15=1,Staging!BP11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8247.1280000000006},{"$f":"IF($E15=1,Staging!BQ11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7848.018},{"$f":"IF($E15=1,Staging!BR11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.6350000000002},{"$f":"IF($E15=1,Staging!BS11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6695.5069999999996},{"$f":"IF($E15=1,Staging!BT11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5796.4080000000004},{"$f":"IF($E15=1,Staging!BU11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5662.25},{"$f":"IF($E15=1,Staging!BV11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5971.42},{"$f":"IF($E15=1,Staging!BW11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6500.14},{"$f":"IF($E15=1,Staging!BX11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.0780000000004},{"$f":"IF($E15=1,Staging!BY11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B15,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5774.3630000000003},420179.03100000002,{"$f":"+VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},29506.196746301179,30632.039684610274,36752.889880543022,36768.09038756488,31219.326986403161,31614.276802659064,29114.66001509186,27439.474098476996,28419.606065529908,31717.979067609369,31982.573236314493,27647.739907398736,30026.519604200446,31150.899791775286,37004.664516049197,37019.961116184983,30346.559499642502,31829.206846981982,29312.024594089005,27624.453342789984,28611.980920611193,31933.647605307844,32200.119148738802,27834.582290420673]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},{"$f":"+Staging!E12","v":0},{"$f":"IF($E16=1,Staging!AD12*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37895.940999999999},{"$f":"IF($E16=1,Staging!AE12*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39219.129000000001},{"$f":"IF($E16=1,Staging!AF12*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57053.949000000001},{"$f":"IF($E16=1,Staging!AG12*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54134.894999999997},{"$f":"IF($E16=1,Staging!AH12*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42988.406000000003},{"$f":"IF($E16=1,Staging!AI12*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45353.671999999999},{"$f":"IF($E16=1,Staging!AJ12*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41723.813000000002},{"$f":"IF($E16=1,Staging!AK12*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37227.453000000001},{"$f":"IF($E16=1,Staging!AL12*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38316.019999999997},{"$f":"IF($E16=1,Staging!AM12*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42603.445},{"$f":"IF($E16=1,Staging!AN12*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43471.362999999998},{"$f":"IF($E16=1,Staging!AO12*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34327.273000000001},{"$f":"IF($E16=1,Staging!AP12*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38450.824000000001},{"$f":"IF($E16=1,Staging!AQ12*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39746.875},{"$f":"IF($E16=1,Staging!AR12*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57582.461000000003},{"$f":"IF($E16=1,Staging!AS12*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54661.434000000001},{"$f":"IF($E16=1,Staging!AT12*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42573.726999999999},{"$f":"IF($E16=1,Staging!AU12*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45897.063000000002},{"$f":"IF($E16=1,Staging!AV12*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42270.141000000003},{"$f":"IF($E16=1,Staging!AW12*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37755.550999999999},{"$f":"IF($E16=1,Staging!AX12*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38868.355000000003},{"$f":"IF($E16=1,Staging!AY12*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43141.25},{"$f":"IF($E16=1,Staging!AZ12*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44030.262000000002},{"$f":"IF($E16=1,Staging!BA12*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34862.258000000002},{"$f":"IF($E16=1,Staging!BB12*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23028.98},{"$f":"IF($E16=1,Staging!BC12*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27079.919999999998},{"$f":"IF($E16=1,Staging!BD12*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39253.976999999999},{"$f":"IF($E16=1,Staging!BE12*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37588.690999999999},{"$f":"IF($E16=1,Staging!BF12*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28032.715},{"$f":"IF($E16=1,Staging!BG12*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29101.800999999999},{"$f":"IF($E16=1,Staging!BH12*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26404.831999999999},{"$f":"IF($E16=1,Staging!BI12*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25658.190999999999},{"$f":"IF($E16=1,Staging!BJ12*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23569.044999999998},{"$f":"IF($E16=1,Staging!BK12*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28067.951000000001},{"$f":"IF($E16=1,Staging!BL12*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25916.32},{"$f":"IF($E16=1,Staging!BM12*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22913.780999999999},{"$f":"IF($E16=1,Staging!BN12*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23366.175999999999},{"$f":"IF($E16=1,Staging!BO12*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27444.32},{"$f":"IF($E16=1,Staging!BP12*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39617.601999999999},{"$f":"IF($E16=1,Staging!BQ12*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37954.296999999999},{"$f":"IF($E16=1,Staging!BR12*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27762.309000000001},{"$f":"IF($E16=1,Staging!BS12*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29450.473000000002},{"$f":"IF($E16=1,Staging!BT12*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26750.563999999998},{"$f":"IF($E16=1,Staging!BU12*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26022.17},{"$f":"IF($E16=1,Staging!BV12*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23908.798999999999},{"$f":"IF($E16=1,Staging!BW12*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28422.266},{"$f":"IF($E16=1,Staging!BX12*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26249.52},{"$f":"IF($E16=1,Staging!BY12*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B16,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23270.893},1710991.1529999999,{"$f":"+VLOOKUP($B16,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},108416.02545847425,117979.29757277209,171380.1575067919,163222.31480478327,126382.23465936672,132493.67128913867,121235.06751484101,111905.13617369399,110124.60373217936,125759.89828401936,123475.52829215059,101860.57635977729,110003.48192107631,119566.87326201552,172967.71718051631,164809.8887145246,125163.12445647914,134081.09927970698,122822.49016690298,113492.58907729182,111712.07798980254,127347.42770620792,125063.02034479487,103448.06485341732]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},{"$f":"+Staging!E13","v":0},{"$f":"IF($E17=1,Staging!AD13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65346.300999999999},{"$f":"IF($E17=1,Staging!AE13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66185.554999999993},{"$f":"IF($E17=1,Staging!AF13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78777.031000000003},{"$f":"IF($E17=1,Staging!AG13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77755.070000000007},{"$f":"IF($E17=1,Staging!AH13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69574.039000000004},{"$f":"IF($E17=1,Staging!AI13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71821.664000000004},{"$f":"IF($E17=1,Staging!AJ13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67100.258000000002},{"$f":"IF($E17=1,Staging!AK13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57031.366999999998},{"$f":"IF($E17=1,Staging!AL13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54272.586000000003},{"$f":"IF($E17=1,Staging!AM13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58016.711000000003},{"$f":"IF($E17=1,Staging!AN13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61222.108999999997},{"$f":"IF($E17=1,Staging!AO13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53948.281000000003},{"$f":"IF($E17=1,Staging!AP13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67885.452999999994},{"$f":"IF($E17=1,Staging!AQ13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66268.616999999998},{"$f":"IF($E17=1,Staging!AR13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78875.945000000007},{"$f":"IF($E17=1,Staging!AS13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77852.672000000006},{"$f":"IF($E17=1,Staging!AT13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66891.366999999998},{"$f":"IF($E17=1,Staging!AU13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71911.827999999994},{"$f":"IF($E17=1,Staging!AV13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67184.476999999999},{"$f":"IF($E17=1,Staging!AW13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57102.940999999999},{"$f":"IF($E17=1,Staging!AX13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54340.695},{"$f":"IF($E17=1,Staging!AY13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58089.504000000001},{"$f":"IF($E17=1,Staging!AZ13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59073.773000000001},{"$f":"IF($E17=1,Staging!BA13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56222.987999999998},{"$f":"IF($E17=1,Staging!BB13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46127.538999999997},{"$f":"IF($E17=1,Staging!BC13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48099.211000000003},{"$f":"IF($E17=1,Staging!BD13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60727.375},{"$f":"IF($E17=1,Staging!BE13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55157.695},{"$f":"IF($E17=1,Staging!BF13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46218.434000000001},{"$f":"IF($E17=1,Staging!BG13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51208.546999999999},{"$f":"IF($E17=1,Staging!BH13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44832.91},{"$f":"IF($E17=1,Staging!BI13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40734.07},{"$f":"IF($E17=1,Staging!BJ13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39515.921999999999},{"$f":"IF($E17=1,Staging!BK13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41565.656000000003},{"$f":"IF($E17=1,Staging!BL13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39726.737999999998},{"$f":"IF($E17=1,Staging!BM13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42948.027000000002},{"$f":"IF($E17=1,Staging!BN13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43728.277000000002},{"$f":"IF($E17=1,Staging!BO13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48159.586000000003},{"$f":"IF($E17=1,Staging!BP13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60803.620999999999},{"$f":"IF($E17=1,Staging!BQ13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55226.949000000001},{"$f":"IF($E17=1,Staging!BR13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45048.675999999999},{"$f":"IF($E17=1,Staging!BS13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51272.832000000002},{"$f":"IF($E17=1,Staging!BT13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44889.18},{"$f":"IF($E17=1,Staging!BU13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40785.190999999999},{"$f":"IF($E17=1,Staging!BV13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39565.504000000001},{"$f":"IF($E17=1,Staging!BW13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41617.805},{"$f":"IF($E17=1,Staging!BX13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42001.737999999998},{"$f":"IF($E17=1,Staging!BY13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B17,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40794.894999999997},2673507.61,{"$f":"+VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},198367.93346673169,203369.9822142038,248248.38480242476,236518.54573592645,206052.95000165352,218932.52004278279,199185.30861181871,173973.80140633846,166896.84786034134,177207.03217468472,179638.68621767472,172427.18451715616,198616.86801687063,203625.2286583262,248560.08239197606,236815.46633995807,199197.54268882354,219207.36236413821,199435.30908372143,174192.1374176995,167106.27924314499,177429.36672728651,179864.08507290954,172643.52748615423]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},{"$f":"+Staging!E14","v":0},{"$f":"IF($E18=1,Staging!AD14*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":152.29400000000001},{"$f":"IF($E18=1,Staging!AE14*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.83500000000001},{"$f":"IF($E18=1,Staging!AF14*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":250.24799999999999},{"$f":"IF($E18=1,Staging!AG14*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":248.46799999999999},{"$f":"IF($E18=1,Staging!AH14*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.45},{"$f":"IF($E18=1,Staging!AI14*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178.899},{"$f":"IF($E18=1,Staging!AJ14*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.17699999999999},{"$f":"IF($E18=1,Staging!AK14*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.215},{"$f":"IF($E18=1,Staging!AL14*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.48099999999999},{"$f":"IF($E18=1,Staging!AM14*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":143.28100000000001},{"$f":"IF($E18=1,Staging!AN14*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":137.83799999999999},{"$f":"IF($E18=1,Staging!AO14*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":111.376},{"$f":"IF($E18=1,Staging!AP14*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158.09899999999999},{"$f":"IF($E18=1,Staging!AQ14*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.83500000000001},{"$f":"IF($E18=1,Staging!AR14*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":250.24799999999999},{"$f":"IF($E18=1,Staging!AS14*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":248.46799999999999},{"$f":"IF($E18=1,Staging!AT14*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":198.22399999999999},{"$f":"IF($E18=1,Staging!AU14*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178.899},{"$f":"IF($E18=1,Staging!AV14*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.17699999999999},{"$f":"IF($E18=1,Staging!AW14*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.215},{"$f":"IF($E18=1,Staging!AX14*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.48099999999999},{"$f":"IF($E18=1,Staging!AY14*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":143.28100000000001},{"$f":"IF($E18=1,Staging!AZ14*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.12700000000001},{"$f":"IF($E18=1,Staging!BA14*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":115.767},{"$f":"IF($E18=1,Staging!BB14*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108.10899999999999},{"$f":"IF($E18=1,Staging!BC14*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129.59399999999999},{"$f":"IF($E18=1,Staging!BD14*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.80600000000001},{"$f":"IF($E18=1,Staging!BE14*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.03100000000001},{"$f":"IF($E18=1,Staging!BF14*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":149.55500000000001},{"$f":"IF($E18=1,Staging!BG14*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":137.512},{"$f":"IF($E18=1,Staging!BH14*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.449},{"$f":"IF($E18=1,Staging!BI14*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87.739000000000004},{"$f":"IF($E18=1,Staging!BJ14*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77.474000000000004},{"$f":"IF($E18=1,Staging!BK14*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":84.379000000000005},{"$f":"IF($E18=1,Staging!BL14*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73.451999999999998},{"$f":"IF($E18=1,Staging!BM14*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.225999999999999},{"$f":"IF($E18=1,Staging!BN14*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.304},{"$f":"IF($E18=1,Staging!BO14*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129.59399999999999},{"$f":"IF($E18=1,Staging!BP14*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.80600000000001},{"$f":"IF($E18=1,Staging!BQ14*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.03100000000001},{"$f":"IF($E18=1,Staging!BR14*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.614},{"$f":"IF($E18=1,Staging!BS14*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":137.512},{"$f":"IF($E18=1,Staging!BT14*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.449},{"$f":"IF($E18=1,Staging!BU14*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87.739000000000004},{"$f":"IF($E18=1,Staging!BV14*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77.474000000000004},{"$f":"IF($E18=1,Staging!BW14*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":84.379000000000005},{"$f":"IF($E18=1,Staging!BX14*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78.162000000000006},{"$f":"IF($E18=1,Staging!BY14*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B18,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74.834999999999994},6849.6079999999965,{"$f":"+VLOOKUP($B18,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},463.38768789643683,529.27553301363378,813.32855728934771,787.42790408131009,633.51164859687094,563.05404206172534,460.22551264733454,378.95209228886688,355.82034436366712,405.12145031548334,375.99100077817127,339.17666113077286,463.38768789643683,529.27553301363378,813.32855728934771,787.42790408131009,611.86044642701893,563.05404206172534,460.22551264733454,378.95209228886688,355.82034436366712,405.12145031548334,375.98922127606147,339.1766611307728]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},{"$f":"+Staging!E15","v":0},{"$f":"IF($E19=1,Staging!AD15*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8271.9770000000008},{"$f":"IF($E19=1,Staging!AE15*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9248.3310000000001},{"$f":"IF($E19=1,Staging!AF15*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11240.218000000001},{"$f":"IF($E19=1,Staging!AG15*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11215.081},{"$f":"IF($E19=1,Staging!AH15*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9793.14},{"$f":"IF($E19=1,Staging!AI15*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9476.2919999999995},{"$f":"IF($E19=1,Staging!AJ15*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.7469999999994},{"$f":"IF($E19=1,Staging!AK15*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7865.33},{"$f":"IF($E19=1,Staging!AL15*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8034.8729999999996},{"$f":"IF($E19=1,Staging!AM15*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10127.19},{"$f":"IF($E19=1,Staging!AN15*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10294.019},{"$f":"IF($E19=1,Staging!AO15*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7795.9260000000004},{"$f":"IF($E19=1,Staging!AP15*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8582.1290000000008},{"$f":"IF($E19=1,Staging!AQ15*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9248.3310000000001},{"$f":"IF($E19=1,Staging!AR15*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11240.218000000001},{"$f":"IF($E19=1,Staging!AS15*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11215.081},{"$f":"IF($E19=1,Staging!AT15*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9408.3179999999993},{"$f":"IF($E19=1,Staging!AU15*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9476.2919999999995},{"$f":"IF($E19=1,Staging!AV15*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.7469999999994},{"$f":"IF($E19=1,Staging!AW15*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7865.33},{"$f":"IF($E19=1,Staging!AX15*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8034.8729999999996},{"$f":"IF($E19=1,Staging!AY15*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10127.19},{"$f":"IF($E19=1,Staging!AZ15*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9928.3649999999998},{"$f":"IF($E19=1,Staging!BA15*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8107.5919999999996},{"$f":"IF($E19=1,Staging!BB15*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4778.8130000000001},{"$f":"IF($E19=1,Staging!BC15*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.8940000000002},{"$f":"IF($E19=1,Staging!BD15*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7482.1940000000004},{"$f":"IF($E19=1,Staging!BE15*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6762.8450000000003},{"$f":"IF($E19=1,Staging!BF15*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5532.442},{"$f":"IF($E19=1,Staging!BG15*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5725.7539999999999},{"$f":"IF($E19=1,Staging!BH15*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4609.942},{"$f":"IF($E19=1,Staging!BI15*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4524.3680000000004},{"$f":"IF($E19=1,Staging!BJ15*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4651.723},{"$f":"IF($E19=1,Staging!BK15*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5461.3119999999999},{"$f":"IF($E19=1,Staging!BL15*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5092.1139999999996},{"$f":"IF($E19=1,Staging!BM15*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4895.4549999999999},{"$f":"IF($E19=1,Staging!BN15*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4468.6610000000001},{"$f":"IF($E19=1,Staging!BO15*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.8940000000002},{"$f":"IF($E19=1,Staging!BP15*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7482.1940000000004},{"$f":"IF($E19=1,Staging!BQ15*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6762.8450000000003},{"$f":"IF($E19=1,Staging!BR15*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5399.1419999999998},{"$f":"IF($E19=1,Staging!BS15*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5725.7539999999999},{"$f":"IF($E19=1,Staging!BT15*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4609.942},{"$f":"IF($E19=1,Staging!BU15*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4524.3680000000004},{"$f":"IF($E19=1,Staging!BV15*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4651.723},{"$f":"IF($E19=1,Staging!BW15*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5461.3119999999999},{"$f":"IF($E19=1,Staging!BX15*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5457.768},{"$f":"IF($E19=1,Staging!BY15*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B19,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4583.7889999999998},353513.83799999999,{"$f":"+VLOOKUP($B19,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},23223.908339465899,26454.478752158026,33316.571654414518,31991.757246703135,27271.905502806225,27052.072930170831,23362.529774316663,22047.493730698599,22575.82434809193,27739.772197513012,27379.656135056302,22584.339265687293,23223.908339465899,26454.478752158026,33316.571654414518,31991.757246703135,26349.906310676037,27052.072930170831,23362.529774316663,22047.493730698599,22575.82434809193,27739.772197513012,27379.656135056302,22584.339265687293]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},{"$f":"+Staging!E16","v":0},{"$f":"IF($E20=1,Staging!AD16*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3253.4650000000001},{"$f":"IF($E20=1,Staging!AE16*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3543.9},{"$f":"IF($E20=1,Staging!AF16*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4214.415},{"$f":"IF($E20=1,Staging!AG16*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4540.8040000000001},{"$f":"IF($E20=1,Staging!AH16*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4238.6540000000005},{"$f":"IF($E20=1,Staging!AI16*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3789.386},{"$f":"IF($E20=1,Staging!AJ16*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3578.7049999999999},{"$f":"IF($E20=1,Staging!AK16*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2964.529},{"$f":"IF($E20=1,Staging!AL16*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2712.1080000000002},{"$f":"IF($E20=1,Staging!AM16*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2749.2849999999999},{"$f":"IF($E20=1,Staging!AN16*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2851.2559999999999},{"$f":"IF($E20=1,Staging!AO16*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2584.1779999999999},{"$f":"IF($E20=1,Staging!AP16*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3380.8679999999999},{"$f":"IF($E20=1,Staging!AQ16*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3543.9},{"$f":"IF($E20=1,Staging!AR16*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4214.415},{"$f":"IF($E20=1,Staging!AS16*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4540.8040000000001},{"$f":"IF($E20=1,Staging!AT16*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4068.0819999999999},{"$f":"IF($E20=1,Staging!AU16*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3789.386},{"$f":"IF($E20=1,Staging!AV16*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3578.7049999999999},{"$f":"IF($E20=1,Staging!AW16*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2964.529},{"$f":"IF($E20=1,Staging!AX16*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2712.1080000000002},{"$f":"IF($E20=1,Staging!AY16*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2749.2849999999999},{"$f":"IF($E20=1,Staging!AZ16*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2743.5630000000001},{"$f":"IF($E20=1,Staging!BA16*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2693.605},{"$f":"IF($E20=1,Staging!BB16*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1950.085},{"$f":"IF($E20=1,Staging!BC16*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2280.1439999999998},{"$f":"IF($E20=1,Staging!BD16*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2969.4470000000001},{"$f":"IF($E20=1,Staging!BE16*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2939.826},{"$f":"IF($E20=1,Staging!BF16*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2523.5329999999999},{"$f":"IF($E20=1,Staging!BG16*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2448.8119999999999},{"$f":"IF($E20=1,Staging!BH16*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2136.085},{"$f":"IF($E20=1,Staging!BI16*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1859.194},{"$f":"IF($E20=1,Staging!BJ16*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1710.385},{"$f":"IF($E20=1,Staging!BK16*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1670.136},{"$f":"IF($E20=1,Staging!BL16*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1547.2919999999999},{"$f":"IF($E20=1,Staging!BM16*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1740.9970000000001},{"$f":"IF($E20=1,Staging!BN16*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1822.683},{"$f":"IF($E20=1,Staging!BO16*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2280.1439999999998},{"$f":"IF($E20=1,Staging!BP16*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2969.4470000000001},{"$f":"IF($E20=1,Staging!BQ16*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2939.826},{"$f":"IF($E20=1,Staging!BR16*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2460.9259999999999},{"$f":"IF($E20=1,Staging!BS16*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2448.8119999999999},{"$f":"IF($E20=1,Staging!BT16*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2136.085},{"$f":"IF($E20=1,Staging!BU16*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1859.194},{"$f":"IF($E20=1,Staging!BV16*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1710.385},{"$f":"IF($E20=1,Staging!BW16*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1670.136},{"$f":"IF($E20=1,Staging!BX16*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1654.9860000000001},{"$f":"IF($E20=1,Staging!BY16*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B20,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1631.57},133360.06500000003,{"$f":"+VLOOKUP($B20,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},9259.7282034135696,10363.898585527491,12783.697585462043,13311.796867581103,12033.326033315063,11100.886502306719,10169.480862024162,8583.8252555572089,7869.8356240449484,7864.3689935636639,7827.2254460259528,7696.6580377241089,9259.7299829156782,10363.898585527491,12783.697585462043,13311.796867581103,11618.38351085563,11100.886502306719,10169.480862024162,8583.8252555572089,7869.8356240449484,7864.3689935636639,7827.2272255280632,7696.6580377241089]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},{"$f":"+Staging!E17","v":0},{"$f":"IF($E21=1,Staging!AD17*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4206.9470000000001},{"$f":"IF($E21=1,Staging!AE17*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4631.6310000000003},{"$f":"IF($E21=1,Staging!AF17*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4913.7780000000002},{"$f":"IF($E21=1,Staging!AG17*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5396.4340000000002},{"$f":"IF($E21=1,Staging!AH17*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4708.99},{"$f":"IF($E21=1,Staging!AI17*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4535.9870000000001},{"$f":"IF($E21=1,Staging!AJ17*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4200.5110000000004},{"$f":"IF($E21=1,Staging!AK17*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3848.74},{"$f":"IF($E21=1,Staging!AL17*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3661.2919999999999},{"$f":"IF($E21=1,Staging!AM17*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4031.4119999999998},{"$f":"IF($E21=1,Staging!AN17*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4014.5309999999999},{"$f":"IF($E21=1,Staging!AO17*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3628.7150000000001},{"$f":"IF($E21=1,Staging!AP17*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4417.7280000000001},{"$f":"IF($E21=1,Staging!AQ17*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4681.21},{"$f":"IF($E21=1,Staging!AR17*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4961.0290000000005},{"$f":"IF($E21=1,Staging!AS17*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5422.4359999999997},{"$f":"IF($E21=1,Staging!AT17*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4697.5969999999998},{"$f":"IF($E21=1,Staging!AU17*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4559.7709999999997},{"$f":"IF($E21=1,Staging!AV17*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4224.0259999999998},{"$f":"IF($E21=1,Staging!AW17*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3869.8359999999998},{"$f":"IF($E21=1,Staging!AX17*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3679.48},{"$f":"IF($E21=1,Staging!AY17*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4050.6039999999998},{"$f":"IF($E21=1,Staging!AZ17*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3885.1039999999998},{"$f":"IF($E21=1,Staging!BA17*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3791.2510000000002},{"$f":"IF($E21=1,Staging!BB17*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2674.7150000000001},{"$f":"IF($E21=1,Staging!BC17*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3032.5830000000001},{"$f":"IF($E21=1,Staging!BD17*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3483.0929999999998},{"$f":"IF($E21=1,Staging!BE17*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3518.9029999999998},{"$f":"IF($E21=1,Staging!BF17*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2926.078},{"$f":"IF($E21=1,Staging!BG17*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3023.31},{"$f":"IF($E21=1,Staging!BH17*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2550.1289999999999},{"$f":"IF($E21=1,Staging!BI17*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2463.6660000000002},{"$f":"IF($E21=1,Staging!BJ17*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2405.395},{"$f":"IF($E21=1,Staging!BK17*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2588.5349999999999},{"$f":"IF($E21=1,Staging!BL17*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2326.3829999999998},{"$f":"IF($E21=1,Staging!BM17*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2557.9589999999998},{"$f":"IF($E21=1,Staging!BN17*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2545.4050000000002},{"$f":"IF($E21=1,Staging!BO17*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3065.0439999999999},{"$f":"IF($E21=1,Staging!BP17*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3516.587},{"$f":"IF($E21=1,Staging!BQ17*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3535.8580000000002},{"$f":"IF($E21=1,Staging!BR17*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2962.8470000000002},{"$f":"IF($E21=1,Staging!BS17*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3039.163},{"$f":"IF($E21=1,Staging!BT17*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2564.4050000000002},{"$f":"IF($E21=1,Staging!BU17*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2477.17},{"$f":"IF($E21=1,Staging!BV17*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2417.3449999999998},{"$f":"IF($E21=1,Staging!BW17*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2600.857},{"$f":"IF($E21=1,Staging!BX17*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2483.9470000000001},{"$f":"IF($E21=1,Staging!BY17*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B21,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2419.5749999999998},171197.99200000003,{"$f":"+VLOOKUP($B21,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},12245.932047882587,13638.484982905349,14942.249660159985,15864.861001015945,13586.619614413319,13451.784960052193,12012.778122453283,11232.939794870239,10795.682315954004,11780.2096532181,11283.669841016219,11009.19943560174,12390.909864269534,13784.475335992769,15085.935558015226,15941.303073146324,13631.776259951428,13522.319085178058,12080.027286684472,11294.510567869078,10849.312950538946,11836.288882706118,11333.739691879466,11052.177970557463]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},{"$f":"+Staging!E18","v":0},{"$f":"IF($E22=1,Staging!AD18*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4216.1540000000005},{"$f":"IF($E22=1,Staging!AE18*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4323.0940000000001},{"$f":"IF($E22=1,Staging!AF18*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5136.1629999999996},{"$f":"IF($E22=1,Staging!AG18*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5261.741},{"$f":"IF($E22=1,Staging!AH18*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4744.2349999999997},{"$f":"IF($E22=1,Staging!AI18*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4660.6959999999999},{"$f":"IF($E22=1,Staging!AJ18*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4053.0729999999999},{"$f":"IF($E22=1,Staging!AK18*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3501.5819999999999},{"$f":"IF($E22=1,Staging!AL18*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3592.4580000000001},{"$f":"IF($E22=1,Staging!AM18*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3681.5619999999999},{"$f":"IF($E22=1,Staging!AN18*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3862.422},{"$f":"IF($E22=1,Staging!AO18*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3321.1990000000001},{"$f":"IF($E22=1,Staging!AP18*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4262.3119999999999},{"$f":"IF($E22=1,Staging!AQ18*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4361.7020000000002},{"$f":"IF($E22=1,Staging!AR18*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5165.1809999999996},{"$f":"IF($E22=1,Staging!AS18*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5293.9170000000004},{"$f":"IF($E22=1,Staging!AT18*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4619.2150000000001},{"$f":"IF($E22=1,Staging!AU18*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4701.6779999999999},{"$f":"IF($E22=1,Staging!AV18*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4097.0200000000004},{"$f":"IF($E22=1,Staging!AW18*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3548.366},{"$f":"IF($E22=1,Staging!AX18*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3641.6770000000001},{"$f":"IF($E22=1,Staging!AY18*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3729.672},{"$f":"IF($E22=1,Staging!AZ18*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3912.701},{"$f":"IF($E22=1,Staging!BA18*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3368.674},{"$f":"IF($E22=1,Staging!BB18*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2257.3249999999998},{"$f":"IF($E22=1,Staging!BC18*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2648.3670000000002},{"$f":"IF($E22=1,Staging!BD18*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3234.69},{"$f":"IF($E22=1,Staging!BE18*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3309.2370000000001},{"$f":"IF($E22=1,Staging!BF18*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2787.268},{"$f":"IF($E22=1,Staging!BG18*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2663.0830000000001},{"$f":"IF($E22=1,Staging!BH18*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2261.0479999999998},{"$f":"IF($E22=1,Staging!BI18*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1979.548},{"$f":"IF($E22=1,Staging!BJ18*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1828.26},{"$f":"IF($E22=1,Staging!BK18*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2011.932},{"$f":"IF($E22=1,Staging!BL18*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1899.9770000000001},{"$f":"IF($E22=1,Staging!BM18*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1853.25},{"$f":"IF($E22=1,Staging!BN18*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2282.038},{"$f":"IF($E22=1,Staging!BO18*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2672.018},{"$f":"IF($E22=1,Staging!BP18*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3252.9650000000001},{"$f":"IF($E22=1,Staging!BQ18*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3329.4740000000002},{"$f":"IF($E22=1,Staging!BR18*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2713.8180000000002},{"$f":"IF($E22=1,Staging!BS18*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2686.5},{"$f":"IF($E22=1,Staging!BT18*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2285.5639999999999},{"$f":"IF($E22=1,Staging!BU18*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2005.9970000000001},{"$f":"IF($E22=1,Staging!BV18*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1853.309},{"$f":"IF($E22=1,Staging!BW18*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2038.2239999999999},{"$f":"IF($E22=1,Staging!BX18*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1924.71},{"$f":"IF($E22=1,Staging!BY18*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B22,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1879.742},158714.83799999996,{"$f":"+VLOOKUP($B22,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},11519.569538200934,12405.729557839892,14895.95057426739,15252.073433989723,13402.325478412604,13032.680182157956,11235.991640988534,9753.6823990499215,9646.179117593103,10131.58458509401,10254.2011779693,9207.9429125164825,11645.684632224076,12516.519579693497,14980.108567545834,15345.342478070306,13049.14769468198,13147.278338526517,11357.821693931297,9884.0006770563959,9778.3391802832139,10263.983101066831,10387.685190229095,9339.567345071544]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},{"$f":"+Staging!E19","v":0},{"$f":"IF($E23=1,Staging!AD19*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6983.6610000000001},{"$f":"IF($E23=1,Staging!AE19*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7128.85},{"$f":"IF($E23=1,Staging!AF19*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8761.7790000000005},{"$f":"IF($E23=1,Staging!AG19*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8975.4539999999997},{"$f":"IF($E23=1,Staging!AH19*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8002.0379999999996},{"$f":"IF($E23=1,Staging!AI19*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7515.8280000000004},{"$f":"IF($E23=1,Staging!AJ19*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7023.277},{"$f":"IF($E23=1,Staging!AK19*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6645.41},{"$f":"IF($E23=1,Staging!AL19*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6818.0420000000004},{"$f":"IF($E23=1,Staging!AM19*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7927.8940000000002},{"$f":"IF($E23=1,Staging!AN19*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8006.1859999999997},{"$f":"IF($E23=1,Staging!AO19*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6354.7290000000003},{"$f":"IF($E23=1,Staging!AP19*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7551.759},{"$f":"IF($E23=1,Staging!AQ19*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7491.2539999999999},{"$f":"IF($E23=1,Staging!AR19*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9179.7250000000004},{"$f":"IF($E23=1,Staging!AS19*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9383.3580000000002},{"$f":"IF($E23=1,Staging!AT19*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8096.9830000000002},{"$f":"IF($E23=1,Staging!AU19*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7930.2049999999999},{"$f":"IF($E23=1,Staging!AV19*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7456.4679999999998},{"$f":"IF($E23=1,Staging!AW19*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7098.2209999999995},{"$f":"IF($E23=1,Staging!AX19*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7221.8019999999997},{"$f":"IF($E23=1,Staging!AY19*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8372.5789999999997},{"$f":"IF($E23=1,Staging!AZ19*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8208.7049999999999},{"$f":"IF($E23=1,Staging!BA19*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6962.73},{"$f":"IF($E23=1,Staging!BB19*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4266.46},{"$f":"IF($E23=1,Staging!BC19*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4649.0290000000005},{"$f":"IF($E23=1,Staging!BD19*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6160.27},{"$f":"IF($E23=1,Staging!BE19*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6008.4520000000002},{"$f":"IF($E23=1,Staging!BF19*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4943.1459999999997},{"$f":"IF($E23=1,Staging!BG19*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4789.9620000000004},{"$f":"IF($E23=1,Staging!BH19*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4045.11},{"$f":"IF($E23=1,Staging!BI19*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4078.0309999999999},{"$f":"IF($E23=1,Staging!BJ19*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3902.5889999999999},{"$f":"IF($E23=1,Staging!BK19*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4542.5129999999999},{"$f":"IF($E23=1,Staging!BL19*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4196.7910000000002},{"$f":"IF($E23=1,Staging!BM19*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4039.884},{"$f":"IF($E23=1,Staging!BN19*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4290.5870000000004},{"$f":"IF($E23=1,Staging!BO19*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4891.0410000000002},{"$f":"IF($E23=1,Staging!BP19*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6436.2550000000001},{"$f":"IF($E23=1,Staging!BQ19*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6312.3559999999998},{"$f":"IF($E23=1,Staging!BR19*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5073.9840000000004},{"$f":"IF($E23=1,Staging!BS19*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5046.433},{"$f":"IF($E23=1,Staging!BT19*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4303.058},{"$f":"IF($E23=1,Staging!BU19*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4393.0609999999997},{"$f":"IF($E23=1,Staging!BV19*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4119.2669999999998},{"$f":"IF($E23=1,Staging!BW19*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4810.9430000000002},{"$f":"IF($E23=1,Staging!BX19*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4666.4960000000001},{"$f":"IF($E23=1,Staging!BY19*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B23,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4101.7280000000001},299164.38299999997,{"$f":"+VLOOKUP($B23,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},20019.614054926977,20958.760529387131,26553.817677935112,26663.892339940579,23035.982239659093,21898.179267670086,19696.21801850585,19082.385883741175,19077.38548281266,22191.115566477885,21715.223317255932,18497.235763982157,21073.479691899163,22034.320076579799,27788.669356485905,27930.556177708142,23437.763564514498,23091.954699020524,20926.1013271661,20448.760563226773,20181.456212808433,23460.105213502949,22911.447343509451,19689.226354716469]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},{"$f":"+Staging!E20","v":0},{"$f":"IF($E24=1,Staging!AD20*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1865.21},{"$f":"IF($E24=1,Staging!AE20*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2050.9940000000001},{"$f":"IF($E24=1,Staging!AF20*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2451.3429999999998},{"$f":"IF($E24=1,Staging!AG20*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2370.5970000000002},{"$f":"IF($E24=1,Staging!AH20*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2326.59},{"$f":"IF($E24=1,Staging!AI20*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2321.0639999999999},{"$f":"IF($E24=1,Staging!AJ20*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2016.6659999999999},{"$f":"IF($E24=1,Staging!AK20*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1822.059},{"$f":"IF($E24=1,Staging!AL20*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1733.2470000000001},{"$f":"IF($E24=1,Staging!AM20*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1868.45},{"$f":"IF($E24=1,Staging!AN20*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1796.1849999999999},{"$f":"IF($E24=1,Staging!AO20*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1603.1690000000001},{"$f":"IF($E24=1,Staging!AP20*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2010.2190000000001},{"$f":"IF($E24=1,Staging!AQ20*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2257.913},{"$f":"IF($E24=1,Staging!AR20*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2580.7629999999999},{"$f":"IF($E24=1,Staging!AS20*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2499.8449999999998},{"$f":"IF($E24=1,Staging!AT20*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2352.7530000000002},{"$f":"IF($E24=1,Staging!AU20*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2449.6390000000001},{"$f":"IF($E24=1,Staging!AV20*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2135.413},{"$f":"IF($E24=1,Staging!AW20*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1918.671},{"$f":"IF($E24=1,Staging!AX20*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1790.5830000000001},{"$f":"IF($E24=1,Staging!AY20*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1929.146},{"$f":"IF($E24=1,Staging!AZ20*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1787.972},{"$f":"IF($E24=1,Staging!BA20*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1731.2629999999999},{"$f":"IF($E24=1,Staging!BB20*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1242.4390000000001},{"$f":"IF($E24=1,Staging!BC20*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1424.278},{"$f":"IF($E24=1,Staging!BD20*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1848.2449999999999},{"$f":"IF($E24=1,Staging!BE20*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1619.079},{"$f":"IF($E24=1,Staging!BF20*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1518.606},{"$f":"IF($E24=1,Staging!BG20*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1660.654},{"$f":"IF($E24=1,Staging!BH20*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1305.643},{"$f":"IF($E24=1,Staging!BI20*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1248.8579999999999},{"$f":"IF($E24=1,Staging!BJ20*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1212.4069999999999},{"$f":"IF($E24=1,Staging!BK20*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1238.5350000000001},{"$f":"IF($E24=1,Staging!BL20*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.434},{"$f":"IF($E24=1,Staging!BM20*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1186.1790000000001},{"$f":"IF($E24=1,Staging!BN20*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1210.422},{"$f":"IF($E24=1,Staging!BO20*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1568.684},{"$f":"IF($E24=1,Staging!BP20*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1939.338},{"$f":"IF($E24=1,Staging!BQ20*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1709.7090000000001},{"$f":"IF($E24=1,Staging!BR20*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1557.694},{"$f":"IF($E24=1,Staging!BS20*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1747.309},{"$f":"IF($E24=1,Staging!BT20*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1381.424},{"$f":"IF($E24=1,Staging!BU20*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1332.077},{"$f":"IF($E24=1,Staging!BV20*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1256.2950000000001},{"$f":"IF($E24=1,Staging!BW20*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1285.0070000000001},{"$f":"IF($E24=1,Staging!BX20*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1200.184},{"$f":"IF($E24=1,Staging!BY20*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B24,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1162.05},83615.304000000004,{"$f":"+VLOOKUP($B24,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},5530.0679519962296,6184.2538561046749,7651.1259172408336,7099.6368593906545,6842.534394567755,7085.4755816009201,5912.0558748844023,5464.7032804993105,5241.7975077203055,5528.8863625953263,5136.7446006686723,4963.6506509469946,5731.1374543859638,6809.4374348277142,8043.529265977626,7490.9102242877279,6958.6486867338608,7468.4778206916772,6258.2188612982227,5784.7129244055031,5421.9258292819959,5719.592044697627,5317.4299063907292,5148.6565877916282]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},{"$f":"+Staging!E21","v":0},{"$f":"IF($E25=1,Staging!AD21*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14041.156999999999},{"$f":"IF($E25=1,Staging!AE21*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15464.054},{"$f":"IF($E25=1,Staging!AF21*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17937.453000000001},{"$f":"IF($E25=1,Staging!AG21*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19276.050999999999},{"$f":"IF($E25=1,Staging!AH21*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17047.773000000001},{"$f":"IF($E25=1,Staging!AI21*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15581.939},{"$f":"IF($E25=1,Staging!AJ21*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14846.844999999999},{"$f":"IF($E25=1,Staging!AK21*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12522.885},{"$f":"IF($E25=1,Staging!AL21*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12057.876},{"$f":"IF($E25=1,Staging!AM21*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12630.514999999999},{"$f":"IF($E25=1,Staging!AN21*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13333.241},{"$f":"IF($E25=1,Staging!AO21*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11539.132},{"$f":"IF($E25=1,Staging!AP21*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14922.075000000001},{"$f":"IF($E25=1,Staging!AQ21*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15728.834999999999},{"$f":"IF($E25=1,Staging!AR21*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18113.201000000001},{"$f":"IF($E25=1,Staging!AS21*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19363.344000000001},{"$f":"IF($E25=1,Staging!AT21*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16362.545},{"$f":"IF($E25=1,Staging!AU21*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15576.992},{"$f":"IF($E25=1,Staging!AV21*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14841.692999999999},{"$f":"IF($E25=1,Staging!AW21*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12517.764999999999},{"$f":"IF($E25=1,Staging!AX21*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12052.788},{"$f":"IF($E25=1,Staging!AY21*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12625.344999999999},{"$f":"IF($E25=1,Staging!AZ21*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12899.297},{"$f":"IF($E25=1,Staging!BA21*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11949.197},{"$f":"IF($E25=1,Staging!BB21*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8464.4889999999996},{"$f":"IF($E25=1,Staging!BC21*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9715.1970000000001},{"$f":"IF($E25=1,Staging!BD21*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12346.161},{"$f":"IF($E25=1,Staging!BE21*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12101.498},{"$f":"IF($E25=1,Staging!BF21*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10193.14},{"$f":"IF($E25=1,Staging!BG21*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9923.44},{"$f":"IF($E25=1,Staging!BH21*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8505.6640000000007},{"$f":"IF($E25=1,Staging!BI21*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7314.45},{"$f":"IF($E25=1,Staging!BJ21*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7177.4859999999999},{"$f":"IF($E25=1,Staging!BK21*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7231.3270000000002},{"$f":"IF($E25=1,Staging!BL21*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6917.6469999999999},{"$f":"IF($E25=1,Staging!BM21*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7418.8680000000004},{"$f":"IF($E25=1,Staging!BN21*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8198.25},{"$f":"IF($E25=1,Staging!BO21*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9894.81},{"$f":"IF($E25=1,Staging!BP21*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12471.983},{"$f":"IF($E25=1,Staging!BQ21*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12161.257},{"$f":"IF($E25=1,Staging!BR21*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9922.2690000000002},{"$f":"IF($E25=1,Staging!BS21*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9920.2870000000003},{"$f":"IF($E25=1,Staging!BT21*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8502.7189999999991},{"$f":"IF($E25=1,Staging!BU21*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7311.4690000000001},{"$f":"IF($E25=1,Staging!BV21*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7174.4579999999996},{"$f":"IF($E25=1,Staging!BW21*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7228.38},{"$f":"IF($E25=1,Staging!BX21*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7343.4709999999995},{"$f":"IF($E25=1,Staging!BY21*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B25,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7000.6729999999998},567671.39100000006,{"$f":"+VLOOKUP($B25,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},40048.844539255275,44806.530277508493,53889.755005158026,55836.414645634468,48475.262156188634,45386.875741571079,41555.839034460936,35300.5794851713,34229.367261632855,35344.189743376002,36036.497921182541,33735.800997456441,41142.667116600751,45597.330338087857,54426.399456408311,56098.093989883761,46773.881968517613,45372.461774481759,41541.430405877938,35286.163738579868,34214.924822509776,35329.745524750804,36022.048364051021,33721.333645303821]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},{"$f":"+Staging!E22","v":0},{"$f":"IF($E26=1,Staging!AD22*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7513.9949999999999},{"$f":"IF($E26=1,Staging!AE22*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7800.8159999999998},{"$f":"IF($E26=1,Staging!AF22*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9242.0499999999993},{"$f":"IF($E26=1,Staging!AG22*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9649.1630000000005},{"$f":"IF($E26=1,Staging!AH22*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8555.7170000000006},{"$f":"IF($E26=1,Staging!AI22*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8305.3379999999997},{"$f":"IF($E26=1,Staging!AJ22*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7449.8370000000004},{"$f":"IF($E26=1,Staging!AK22*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6984.55},{"$f":"IF($E26=1,Staging!AL22*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6938.2790000000005},{"$f":"IF($E26=1,Staging!AM22*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7201.4470000000001},{"$f":"IF($E26=1,Staging!AN22*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7508.1480000000001},{"$f":"IF($E26=1,Staging!AO22*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6548.6710000000003},{"$f":"IF($E26=1,Staging!AP22*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7740.5659999999998},{"$f":"IF($E26=1,Staging!AQ22*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8011.1139999999996},{"$f":"IF($E26=1,Staging!AR22*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9448.2929999999997},{"$f":"IF($E26=1,Staging!AS22*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9856.1},{"$f":"IF($E26=1,Staging!AT22*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8504.3459999999995},{"$f":"IF($E26=1,Staging!AU22*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8512.9140000000007},{"$f":"IF($E26=1,Staging!AV22*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7658.5140000000001},{"$f":"IF($E26=1,Staging!AW22*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7201.0029999999997},{"$f":"IF($E26=1,Staging!AX22*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7139.84},{"$f":"IF($E26=1,Staging!AY22*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7387.3289999999997},{"$f":"IF($E26=1,Staging!AZ22*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7701.6989999999996},{"$f":"IF($E26=1,Staging!BA22*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6748.0469999999996},{"$f":"IF($E26=1,Staging!BB22*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4382.9620000000004},{"$f":"IF($E26=1,Staging!BC22*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5283.19},{"$f":"IF($E26=1,Staging!BD22*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6553.2020000000002},{"$f":"IF($E26=1,Staging!BE22*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6726.4840000000004},{"$f":"IF($E26=1,Staging!BF22*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5521.1880000000001},{"$f":"IF($E26=1,Staging!BG22*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5190.0640000000003},{"$f":"IF($E26=1,Staging!BH22*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4547.6109999999999},{"$f":"IF($E26=1,Staging!BI22*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4343.55},{"$f":"IF($E26=1,Staging!BJ22*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3973.5569999999998},{"$f":"IF($E26=1,Staging!BK22*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4688.7060000000001},{"$f":"IF($E26=1,Staging!BL22*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4222.6019999999999},{"$f":"IF($E26=1,Staging!BM22*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4129.03},{"$f":"IF($E26=1,Staging!BN22*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4520.174},{"$f":"IF($E26=1,Staging!BO22*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5420.78},{"$f":"IF($E26=1,Staging!BP22*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6691.8580000000002},{"$f":"IF($E26=1,Staging!BQ22*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6880.76},{"$f":"IF($E26=1,Staging!BR22*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5488.1080000000002},{"$f":"IF($E26=1,Staging!BS22*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5317.1450000000004},{"$f":"IF($E26=1,Staging!BT22*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4673.0510000000004},{"$f":"IF($E26=1,Staging!BU22*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4488.223},{"$f":"IF($E26=1,Staging!BV22*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4084.9659999999999},{"$f":"IF($E26=1,Staging!BW22*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4839.5770000000002},{"$f":"IF($E26=1,Staging!BX22*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4335.76},{"$f":"IF($E26=1,Staging!BY22*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B26,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4250.085},310160.40900000004,{"$f":"+VLOOKUP($B26,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},21170.660081617068,23283.016281544784,28107.684258712725,29140.498385726056,25049.882146856184,24015.096331505203,21349.484028132279,20158.37784994653,19417.635183715636,21158.552349262034,20874.894374454696,19000.991457239248,21818.012697623908,23902.083711516465,28721.432756878232,29783.277681310727,24899.601414182052,24610.619169062211,21944.045934550002,20801.002328847648,19974.565959017567,21757.80502324117,21420.683687047207,19571.199097782337]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},{"$f":"+Staging!E23","v":0},{"$f":"IF($E27=1,Staging!AD23*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.9680000000001},{"$f":"IF($E27=1,Staging!AE23*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1182.7850000000001},{"$f":"IF($E27=1,Staging!AF23*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.6010000000001},{"$f":"IF($E27=1,Staging!AG23*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1481.7660000000001},{"$f":"IF($E27=1,Staging!AH23*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1292.796},{"$f":"IF($E27=1,Staging!AI23*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1230.5920000000001},{"$f":"IF($E27=1,Staging!AJ23*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1038.307},{"$f":"IF($E27=1,Staging!AK23*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":896.58900000000006},{"$f":"IF($E27=1,Staging!AL23*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":944.83600000000001},{"$f":"IF($E27=1,Staging!AM23*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.046},{"$f":"IF($E27=1,Staging!AN23*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1044.846},{"$f":"IF($E27=1,Staging!AO23*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.64700000000005},{"$f":"IF($E27=1,Staging!AP23*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.9680000000001},{"$f":"IF($E27=1,Staging!AQ23*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1182.7850000000001},{"$f":"IF($E27=1,Staging!AR23*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.6010000000001},{"$f":"IF($E27=1,Staging!AS23*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1481.7660000000001},{"$f":"IF($E27=1,Staging!AT23*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.1559999999999},{"$f":"IF($E27=1,Staging!AU23*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1230.5920000000001},{"$f":"IF($E27=1,Staging!AV23*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1038.307},{"$f":"IF($E27=1,Staging!AW23*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":896.58900000000006},{"$f":"IF($E27=1,Staging!AX23*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":944.83600000000001},{"$f":"IF($E27=1,Staging!AY23*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.046},{"$f":"IF($E27=1,Staging!AZ23*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1044.846},{"$f":"IF($E27=1,Staging!BA23*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.64700000000005},{"$f":"IF($E27=1,Staging!BB23*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":631.00199999999995},{"$f":"IF($E27=1,Staging!BC23*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.56799999999998},{"$f":"IF($E27=1,Staging!BD23*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.841},{"$f":"IF($E27=1,Staging!BE23*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1006.886},{"$f":"IF($E27=1,Staging!BF23*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":809.10400000000004},{"$f":"IF($E27=1,Staging!BG23*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.476},{"$f":"IF($E27=1,Staging!BH23*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.22},{"$f":"IF($E27=1,Staging!BI23*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":565.71699999999998},{"$f":"IF($E27=1,Staging!BJ23*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":543.10199999999998},{"$f":"IF($E27=1,Staging!BK23*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":646.63800000000003},{"$f":"IF($E27=1,Staging!BL23*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":580.447},{"$f":"IF($E27=1,Staging!BM23*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":553.96500000000003},{"$f":"IF($E27=1,Staging!BN23*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":631.00199999999995},{"$f":"IF($E27=1,Staging!BO23*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.56799999999998},{"$f":"IF($E27=1,Staging!BP23*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.841},{"$f":"IF($E27=1,Staging!BQ23*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1006.886},{"$f":"IF($E27=1,Staging!BR23*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":780.54100000000005},{"$f":"IF($E27=1,Staging!BS23*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.476},{"$f":"IF($E27=1,Staging!BT23*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.22},{"$f":"IF($E27=1,Staging!BU23*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":565.71699999999998},{"$f":"IF($E27=1,Staging!BV23*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":543.10199999999998},{"$f":"IF($E27=1,Staging!BW23*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":646.63800000000003},{"$f":"IF($E27=1,Staging!BX23*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":580.447},{"$f":"IF($E27=1,Staging!BY23*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B27,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":553.96500000000003},44231.286999999982,{"$f":"+VLOOKUP($B27,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},3042.8952226828033,3515.1448310860096,4438.8648017563683,4428.5614845406672,3740.3354845739896,3569.8022383883031,2978.0448272956155,2602.1766121630203,2647.7888102412353,3028.1502682010587,2892.2123225318583,2536.8795617462742,3042.8952226828033,3515.1448310860096,4438.8648017563683,4428.5614845406672,3608.2910895210166,3569.8022383883031,2978.0448272956155,2602.1766121630203,2647.7888102412353,3028.1502682010587,2892.2123225318583,2536.8795617462742]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},{"$f":"+Staging!E24","v":0},{"$f":"IF($E28=1,Staging!AD24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.87299999999999},{"$f":"IF($E28=1,Staging!AE24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.934},{"$f":"IF($E28=1,Staging!AF24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.07499999999999},{"$f":"IF($E28=1,Staging!AG24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.583},{"$f":"IF($E28=1,Staging!AH24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.197},{"$f":"IF($E28=1,Staging!AI24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.65799999999999},{"$f":"IF($E28=1,Staging!AJ24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.60900000000001},{"$f":"IF($E28=1,Staging!AK24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.785},{"$f":"IF($E28=1,Staging!AL24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.24},{"$f":"IF($E28=1,Staging!AM24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.482},{"$f":"IF($E28=1,Staging!AN24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.03100000000001},{"$f":"IF($E28=1,Staging!AO24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.744},{"$f":"IF($E28=1,Staging!AP24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.821},{"$f":"IF($E28=1,Staging!AQ24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.10499999999999},{"$f":"IF($E28=1,Staging!AR24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.286},{"$f":"IF($E28=1,Staging!AS24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.80500000000001},{"$f":"IF($E28=1,Staging!AT24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.876},{"$f":"IF($E28=1,Staging!AU24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.828},{"$f":"IF($E28=1,Staging!AV24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.767},{"$f":"IF($E28=1,Staging!AW24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.93},{"$f":"IF($E28=1,Staging!AX24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.37799999999999},{"$f":"IF($E28=1,Staging!AY24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.63800000000001},{"$f":"IF($E28=1,Staging!AZ24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.51400000000001},{"$f":"IF($E28=1,Staging!BA24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146.25299999999999},{"$f":"IF($E28=1,Staging!BB24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.009},{"$f":"IF($E28=1,Staging!BC24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.965},{"$f":"IF($E28=1,Staging!BD24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.49600000000001},{"$f":"IF($E28=1,Staging!BE24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.51599999999999},{"$f":"IF($E28=1,Staging!BF24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.431},{"$f":"IF($E28=1,Staging!BG24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.143},{"$f":"IF($E28=1,Staging!BH24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.935000000000002},{"$f":"IF($E28=1,Staging!BI24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.804000000000002},{"$f":"IF($E28=1,Staging!BJ24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.119},{"$f":"IF($E28=1,Staging!BK24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.295000000000002},{"$f":"IF($E28=1,Staging!BL24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90.724999999999994},{"$f":"IF($E28=1,Staging!BM24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.37},{"$f":"IF($E28=1,Staging!BN24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.316000000000003},{"$f":"IF($E28=1,Staging!BO24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.081},{"$f":"IF($E28=1,Staging!BP24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.65799999999999},{"$f":"IF($E28=1,Staging!BQ24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.67099999999999},{"$f":"IF($E28=1,Staging!BR24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.217},{"$f":"IF($E28=1,Staging!BS24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.262},{"$f":"IF($E28=1,Staging!BT24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.031999999999996},{"$f":"IF($E28=1,Staging!BU24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.897000000000006},{"$f":"IF($E28=1,Staging!BV24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.21},{"$f":"IF($E28=1,Staging!BW24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.391999999999996},{"$f":"IF($E28=1,Staging!BX24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96.492000000000004},{"$f":"IF($E28=1,Staging!BY24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B28,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.090999999999994},6820.5389999999998,{"$f":"+VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},464.24006940702765,519.43488634647838,673.66789320646069,679.94597664981052,568.77870034892953,524.59900146909774,463.63859769391757,433.46713942237665,417.04233494898688,458.71471535612028,455.11834159222855,416.60635693208758,464.69384244502487,519.94560345198897,674.33164749341336,680.61684894520249,550.03164562225993,525.11327757882805,464.0923707319148,433.89066092450736,417.4498409321294,459.16492938989785,455.56321711967684,417.01564241733996]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},{"$f":"+Staging!E25","v":0},{"$f":"IF($E29=1,Staging!AD25*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":808.42100000000005},{"$f":"IF($E29=1,Staging!AE25*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":836.31200000000001},{"$f":"IF($E29=1,Staging!AF25*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1112.9659999999999},{"$f":"IF($E29=1,Staging!AG25*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1153.1179999999999},{"$f":"IF($E29=1,Staging!AH25*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":970.29399999999998},{"$f":"IF($E29=1,Staging!AI25*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":955.40700000000004},{"$f":"IF($E29=1,Staging!AJ25*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":847.01499999999999},{"$f":"IF($E29=1,Staging!AK25*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":712.56100000000004},{"$f":"IF($E29=1,Staging!AL25*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":669.44799999999998},{"$f":"IF($E29=1,Staging!AM25*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":693.30200000000002},{"$f":"IF($E29=1,Staging!AN25*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":732.76099999999997},{"$f":"IF($E29=1,Staging!AO25*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":641.72900000000004},{"$f":"IF($E29=1,Staging!AP25*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":835.42100000000005},{"$f":"IF($E29=1,Staging!AQ25*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":836.31200000000001},{"$f":"IF($E29=1,Staging!AR25*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1112.9659999999999},{"$f":"IF($E29=1,Staging!AS25*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1153.1179999999999},{"$f":"IF($E29=1,Staging!AT25*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":932.06899999999996},{"$f":"IF($E29=1,Staging!AU25*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":955.40700000000004},{"$f":"IF($E29=1,Staging!AV25*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":847.01499999999999},{"$f":"IF($E29=1,Staging!AW25*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":712.56100000000004},{"$f":"IF($E29=1,Staging!AX25*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":669.44799999999998},{"$f":"IF($E29=1,Staging!AY25*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":693.30200000000002},{"$f":"IF($E29=1,Staging!AZ25*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":709.51199999999994},{"$f":"IF($E29=1,Staging!BA25*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":664.36400000000003},{"$f":"IF($E29=1,Staging!BB25*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":489.44299999999998},{"$f":"IF($E29=1,Staging!BC25*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":536.96500000000003},{"$f":"IF($E29=1,Staging!BD25*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":770.60599999999999},{"$f":"IF($E29=1,Staging!BE25*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":737.50300000000004},{"$f":"IF($E29=1,Staging!BF25*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":583.71},{"$f":"IF($E29=1,Staging!BG25*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.66099999999994},{"$f":"IF($E29=1,Staging!BH25*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":494.51900000000001},{"$f":"IF($E29=1,Staging!BI25*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.48899999999998},{"$f":"IF($E29=1,Staging!BJ25*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":401.73399999999998},{"$f":"IF($E29=1,Staging!BK25*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395.75099999999998},{"$f":"IF($E29=1,Staging!BL25*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.80700000000002},{"$f":"IF($E29=1,Staging!BM25*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":411.214},{"$f":"IF($E29=1,Staging!BN25*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":462.44299999999998},{"$f":"IF($E29=1,Staging!BO25*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":536.96500000000003},{"$f":"IF($E29=1,Staging!BP25*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":770.60599999999999},{"$f":"IF($E29=1,Staging!BQ25*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":737.50300000000004},{"$f":"IF($E29=1,Staging!BR25*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":568.34900000000005},{"$f":"IF($E29=1,Staging!BS25*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.66099999999994},{"$f":"IF($E29=1,Staging!BT25*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":494.51900000000001},{"$f":"IF($E29=1,Staging!BU25*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.48899999999998},{"$f":"IF($E29=1,Staging!BV25*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":401.73399999999998},{"$f":"IF($E29=1,Staging!BW25*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395.75099999999998},{"$f":"IF($E29=1,Staging!BX25*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":408.05700000000002},{"$f":"IF($E29=1,Staging!BY25*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B29,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.57900000000001},32705.887000000006,{"$f":"+VLOOKUP($B29,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},2309.551726224433,2443.7493188302556,3351.8203479470944,3364.3640583190258,2765.3533966268219,2790.3803142989514,2387.2625833590955,2028.7213802695544,1906.1706289723274,1937.9721111764386,1988.7146138371872,1873.7142899918122,2309.551726224433,2443.7493188302556,3351.8203479470944,3364.3640583190258,2669.9969965714527,2790.3803142989514,2387.2625833590955,2028.7213802695544,1906.1706289723274,1937.9721111764386,1988.7163933392969,1873.7142899918122]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},{"$f":"+Staging!E26","v":0},{"$f":"IF($E30=1,Staging!AD26*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11766.073},{"$f":"IF($E30=1,Staging!AE26*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11752.451999999999},{"$f":"IF($E30=1,Staging!AF26*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13609.255999999999},{"$f":"IF($E30=1,Staging!AG26*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14370.806},{"$f":"IF($E30=1,Staging!AH26*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12461.82},{"$f":"IF($E30=1,Staging!AI26*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11991.183000000001},{"$f":"IF($E30=1,Staging!AJ26*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10757.236000000001},{"$f":"IF($E30=1,Staging!AK26*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9697.3160000000007},{"$f":"IF($E30=1,Staging!AL26*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9741.42},{"$f":"IF($E30=1,Staging!AM26*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10600.603999999999},{"$f":"IF($E30=1,Staging!AN26*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10741.078},{"$f":"IF($E30=1,Staging!AO26*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9738.4650000000001},{"$f":"IF($E30=1,Staging!AP26*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11810.325999999999},{"$f":"IF($E30=1,Staging!AQ26*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11795.188},{"$f":"IF($E30=1,Staging!AR26*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13653.636},{"$f":"IF($E30=1,Staging!AS26*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14459.444},{"$f":"IF($E30=1,Staging!AT26*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12483.790999999999},{"$f":"IF($E30=1,Staging!AU26*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12059.455},{"$f":"IF($E30=1,Staging!AV26*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10815.252},{"$f":"IF($E30=1,Staging!AW26*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9747.3089999999993},{"$f":"IF($E30=1,Staging!AX26*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9790.4580000000005},{"$f":"IF($E30=1,Staging!AY26*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10669.144},{"$f":"IF($E30=1,Staging!AZ26*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10803.739},{"$f":"IF($E30=1,Staging!BA26*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9778.06},{"$f":"IF($E30=1,Staging!BB26*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6927.6670000000004},{"$f":"IF($E30=1,Staging!BC26*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7837.3890000000001},{"$f":"IF($E30=1,Staging!BD26*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9592.16},{"$f":"IF($E30=1,Staging!BE26*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9892.3209999999999},{"$f":"IF($E30=1,Staging!BF26*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7617.2849999999999},{"$f":"IF($E30=1,Staging!BG26*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7519.6620000000003},{"$f":"IF($E30=1,Staging!BH26*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6549.424},{"$f":"IF($E30=1,Staging!BI26*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6179.4780000000001},{"$f":"IF($E30=1,Staging!BJ26*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5700.2349999999997},{"$f":"IF($E30=1,Staging!BK26*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6632.1880000000001},{"$f":"IF($E30=1,Staging!BL26*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6059.5},{"$f":"IF($E30=1,Staging!BM26*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6340.308},{"$f":"IF($E30=1,Staging!BN26*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6953.683},{"$f":"IF($E30=1,Staging!BO26*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7865.8789999999999},{"$f":"IF($E30=1,Staging!BP26*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9623.4590000000007},{"$f":"IF($E30=1,Staging!BQ26*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9953.3169999999991},{"$f":"IF($E30=1,Staging!BR26*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7620.8609999999999},{"$f":"IF($E30=1,Staging!BS26*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7562.4880000000003},{"$f":"IF($E30=1,Staging!BT26*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6584.7579999999998},{"$f":"IF($E30=1,Staging!BU26*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6211.2950000000001},{"$f":"IF($E30=1,Staging!BV26*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5728.9470000000001},{"$f":"IF($E30=1,Staging!BW26*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6675.1149999999998},{"$f":"IF($E30=1,Staging!BX26*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6094.8249999999998},{"$f":"IF($E30=1,Staging!BY26*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B30,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6366.1130000000003},449181.86799999996,{"$f":"+VLOOKUP($B30,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},33265.549769922531,34860.163390010181,41286.968722185971,43176.285686676456,35730.809710255962,34719.589841344976,30797.237983470801,28252.788419749471,27478.45765119623,30665.789721624609,29896.663996742522,28612.210476383356,33390.593603675574,34986.910207282301,41421.639662353009,43442.559705373227,35776.270650654842,34917.288966738757,30963.354505419986,28398.369487351632,27616.813940232645,30864.145483296907,30071.030290472696,28728.589914363816]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},{"$f":"+Staging!E27","v":0},{"$f":"IF($E31=1,Staging!AD27*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14061.697},{"$f":"IF($E31=1,Staging!AE27*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14697.24},{"$f":"IF($E31=1,Staging!AF27*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16573.57},{"$f":"IF($E31=1,Staging!AG27*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17332.23},{"$f":"IF($E31=1,Staging!AH27*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16391.330000000002},{"$f":"IF($E31=1,Staging!AI27*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15498.565000000001},{"$f":"IF($E31=1,Staging!AJ27*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14065.422},{"$f":"IF($E31=1,Staging!AK27*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12477.356},{"$f":"IF($E31=1,Staging!AL27*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13091.593999999999},{"$f":"IF($E31=1,Staging!AM27*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14106.915999999999},{"$f":"IF($E31=1,Staging!AN27*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15122.763000000001},{"$f":"IF($E31=1,Staging!AO27*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12132.41},{"$f":"IF($E31=1,Staging!AP27*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14675.369000000001},{"$f":"IF($E31=1,Staging!AQ27*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14816.352000000001},{"$f":"IF($E31=1,Staging!AR27*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16707.884999999998},{"$f":"IF($E31=1,Staging!AS27*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17472.526999999998},{"$f":"IF($E31=1,Staging!AT27*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15878.126},{"$f":"IF($E31=1,Staging!AU27*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15623.986000000001},{"$f":"IF($E31=1,Staging!AV27*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14179.222},{"$f":"IF($E31=1,Staging!AW27*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12578.328},{"$f":"IF($E31=1,Staging!AX27*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13197.494000000001},{"$f":"IF($E31=1,Staging!AY27*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14221.09},{"$f":"IF($E31=1,Staging!AZ27*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14733.239},{"$f":"IF($E31=1,Staging!BA27*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12690.127},{"$f":"IF($E31=1,Staging!BB27*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8569.2440000000006},{"$f":"IF($E31=1,Staging!BC27*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9329.1309999999994},{"$f":"IF($E31=1,Staging!BD27*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11609.377},{"$f":"IF($E31=1,Staging!BE27*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11060.401},{"$f":"IF($E31=1,Staging!BF27*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9721.0290000000005},{"$f":"IF($E31=1,Staging!BG27*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9886.1059999999998},{"$f":"IF($E31=1,Staging!BH27*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8111.1019999999999},{"$f":"IF($E31=1,Staging!BI27*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7404.9369999999999},{"$f":"IF($E31=1,Staging!BJ27*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7997.6880000000001},{"$f":"IF($E31=1,Staging!BK27*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8223.0010000000002},{"$f":"IF($E31=1,Staging!BL27*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8034.9189999999999},{"$f":"IF($E31=1,Staging!BM27*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7984.7929999999997},{"$f":"IF($E31=1,Staging!BN27*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8138.1009999999997},{"$f":"IF($E31=1,Staging!BO27*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9404.7360000000008},{"$f":"IF($E31=1,Staging!BP27*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11703.458000000001},{"$f":"IF($E31=1,Staging!BQ27*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11149.929},{"$f":"IF($E31=1,Staging!BR27*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9538.2669999999998},{"$f":"IF($E31=1,Staging!BS27*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9966.1090000000004},{"$f":"IF($E31=1,Staging!BT27*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8176.7280000000001},{"$f":"IF($E31=1,Staging!BU27*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7464.86},{"$f":"IF($E31=1,Staging!BV27*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8062.3829999999998},{"$f":"IF($E31=1,Staging!BW27*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8289.5529999999999},{"$f":"IF($E31=1,Staging!BX27*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8611.8670000000002},{"$f":"IF($E31=1,Staging!BY27*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B31,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7589.8850000000002},568352.44199999992,{"$f":"+VLOOKUP($B31,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},40271.807256101791,42754.977885170294,50151.613646685408,50524.746767075252,46466.997932173261,45172.075600902186,39463.171245875972,35380.582341023372,37528.421813020366,39736.134413003456,41209.14397691629,35798.605181634863,40596.61799670021,43101.477197482869,50558.0448105537,50933.72083945843,45228.524966829034,45537.628042304306,39782.460191427694,35666.895332978522,37831.995975440514,40057.736711297912,41542.665380342136,36088.32414062816]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},{"$f":"+Staging!E28","v":0},{"$f":"IF($E32=1,Staging!AD28*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3276.7530000000002},{"$f":"IF($E32=1,Staging!AE28*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3300.384},{"$f":"IF($E32=1,Staging!AF28*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3826.9369999999999},{"$f":"IF($E32=1,Staging!AG28*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3982.971},{"$f":"IF($E32=1,Staging!AH28*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3609.3829999999998},{"$f":"IF($E32=1,Staging!AI28*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3483.0590000000002},{"$f":"IF($E32=1,Staging!AJ28*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3296.6680000000001},{"$f":"IF($E32=1,Staging!AK28*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3209.1469999999999},{"$f":"IF($E32=1,Staging!AL28*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3211.64},{"$f":"IF($E32=1,Staging!AM28*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3477.2719999999999},{"$f":"IF($E32=1,Staging!AN28*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3405.0830000000001},{"$f":"IF($E32=1,Staging!AO28*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2928.0340000000001},{"$f":"IF($E32=1,Staging!AP28*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3436.24},{"$f":"IF($E32=1,Staging!AQ28*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3337.51},{"$f":"IF($E32=1,Staging!AR28*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3863.1210000000001},{"$f":"IF($E32=1,Staging!AS28*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4020.2260000000001},{"$f":"IF($E32=1,Staging!AT28*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3546.9659999999999},{"$f":"IF($E32=1,Staging!AU28*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3520.3},{"$f":"IF($E32=1,Staging!AV28*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3335.502},{"$f":"IF($E32=1,Staging!AW28*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3247.2669999999998},{"$f":"IF($E32=1,Staging!AX28*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3249.808},{"$f":"IF($E32=1,Staging!AY28*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3515.922},{"$f":"IF($E32=1,Staging!AZ28*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3325.627},{"$f":"IF($E32=1,Staging!BA28*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3080.3409999999999},{"$f":"IF($E32=1,Staging!BB28*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2366.3150000000001},{"$f":"IF($E32=1,Staging!BC28*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2493.1619999999998},{"$f":"IF($E32=1,Staging!BD28*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3052.6660000000002},{"$f":"IF($E32=1,Staging!BE28*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2986.3780000000002},{"$f":"IF($E32=1,Staging!BF28*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2540.2750000000001},{"$f":"IF($E32=1,Staging!BG28*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2598.4650000000001},{"$f":"IF($E32=1,Staging!BH28*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2231.9079999999999},{"$f":"IF($E32=1,Staging!BI28*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2283.9340000000002},{"$f":"IF($E32=1,Staging!BJ28*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2256.3319999999999},{"$f":"IF($E32=1,Staging!BK28*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2377.6080000000002},{"$f":"IF($E32=1,Staging!BL28*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2124.9549999999999},{"$f":"IF($E32=1,Staging!BM28*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2270.3510000000001},{"$f":"IF($E32=1,Staging!BN28*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2271.9180000000001},{"$f":"IF($E32=1,Staging!BO28*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2521.125},{"$f":"IF($E32=1,Staging!BP28*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3081.5680000000002},{"$f":"IF($E32=1,Staging!BQ28*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3014.2089999999998},{"$f":"IF($E32=1,Staging!BR28*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2530.1350000000002},{"$f":"IF($E32=1,Staging!BS28*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2626.3119999999999},{"$f":"IF($E32=1,Staging!BT28*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2258.165},{"$f":"IF($E32=1,Staging!BU28*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2310.893},{"$f":"IF($E32=1,Staging!BV28*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2283.2429999999999},{"$f":"IF($E32=1,Staging!BW28*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2404.0340000000001},{"$f":"IF($E32=1,Staging!BX28*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2269.4920000000002},{"$f":"IF($E32=1,Staging!BY28*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B32,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2183.125},141822.72899999996,{"$f":"+VLOOKUP($B32,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},10041.851411705587,10309.627330183024,12242.268053038522,12401.971249384009,10943.329385505642,10822.084788757003,9838.112656151161,9774.9492287640587,9730.2677102892631,10418.77131258507,9840.7142882356802,9250.5370750164893,10157.679204032014,10425.453343007342,12358.088727356513,12517.791923701998,10814.21405092539,10937.909022079213,9953.9422279797,9890.7574465672787,9846.0759280924849,10534.574191881962,9956.526065043121,9366.3488518239301]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},{"$f":"+Staging!E32","v":0},{"$f":"IF($E36=1,Staging!AD32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.75},{"$f":"IF($E36=1,Staging!AE32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,Staging!AF32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,Staging!AG32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,Staging!AH32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5610.1980000000003},{"$f":"IF($E36=1,Staging!AI32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,Staging!AJ32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,Staging!AK32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,Staging!AL32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,Staging!AM32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,Staging!AN32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5890.1589999999997},{"$f":"IF($E36=1,Staging!AO32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4345.5010000000002},{"$f":"IF($E36=1,Staging!AP32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.527},{"$f":"IF($E36=1,Staging!AQ32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,Staging!AR32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,Staging!AS32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,Staging!AT32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.0439999999999},{"$f":"IF($E36=1,Staging!AU32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,Staging!AV32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,Staging!AW32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,Staging!AX32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,Staging!AY32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,Staging!AZ32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5656.8770000000004},{"$f":"IF($E36=1,Staging!BA32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.4390000000003},{"$f":"IF($E36=1,Staging!BB32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2966.6190000000001},{"$f":"IF($E36=1,Staging!BC32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,Staging!BD32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,Staging!BE32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,Staging!BF32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.9110000000001},{"$f":"IF($E36=1,Staging!BG32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,Staging!BH32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,Staging!BI32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,Staging!BJ32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,Staging!BK32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,Staging!BL32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3110.8969999999999},{"$f":"IF($E36=1,Staging!BM32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3045.4969999999998},{"$f":"IF($E36=1,Staging!BN32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2771.8429999999998},{"$f":"IF($E36=1,Staging!BO32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,Staging!BP32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,Staging!BQ32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,Staging!BR32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3616.7179999999998},{"$f":"IF($E36=1,Staging!BS32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,Staging!BT32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,Staging!BU32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,Staging!BV32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,Staging!BW32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,Staging!BX32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3344.18},{"$f":"IF($E36=1,Staging!BY32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B36,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.5590000000002},211472.97499999992,{"$f":"+VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},13373.614991373204,16115.432693095901,22558.746466344248,21474.09188386843,16592.271637440266,15309.220364743618,12741.75650023633,12528.360386732058,12849.393244351382,15742.313808722936,16017.398142365295,13152.296534476132,13373.616770875313,16115.432693095901,22558.746466344248,21474.09188386843,15999.079947647084,15309.220364743618,12741.75650023633,12528.360386732058,12849.393244351382,15742.313808722936,16017.399921867405,13152.296534476134]
[null,10089,"Richland, City of",{"$f":"+Staging!D37","v":0},{"$f":"+Staging!E37","v":0},{"$f":"IF($E41=1,Staging!AD37*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42801.968999999997},{"$f":"IF($E41=1,Staging!AE37*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45120.508000000002},{"$f":"IF($E41=1,Staging!AF37*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58470.555},{"$f":"IF($E41=1,Staging!AG37*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60640.722999999998},{"$f":"IF($E41=1,Staging!AH37*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46923.16},{"$f":"IF($E41=1,Staging!AI37*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45668.983999999997},{"$f":"IF($E41=1,Staging!AJ37*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41612.805},{"$f":"IF($E41=1,Staging!AK37*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45317.133000000002},{"$f":"IF($E41=1,Staging!AL37*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47851.66},{"$f":"IF($E41=1,Staging!AM37*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56928.629000000001},{"$f":"IF($E41=1,Staging!AN37*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57832.343999999997},{"$f":"IF($E41=1,Staging!AO37*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42080.891000000003},{"$f":"IF($E41=1,Staging!AP37*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44761.593999999997},{"$f":"IF($E41=1,Staging!AQ37*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45348.629000000001},{"$f":"IF($E41=1,Staging!AR37*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58551.258000000002},{"$f":"IF($E41=1,Staging!AS37*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60795.675999999999},{"$f":"IF($E41=1,Staging!AT37*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46777.004000000001},{"$f":"IF($E41=1,Staging!AU37*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45937.690999999999},{"$f":"IF($E41=1,Staging!AV37*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41912.120999999999},{"$f":"IF($E41=1,Staging!AW37*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45614.563000000002},{"$f":"IF($E41=1,Staging!AX37*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48149.097999999998},{"$f":"IF($E41=1,Staging!AY37*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57243.917999999998},{"$f":"IF($E41=1,Staging!AZ37*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55985.957000000002},{"$f":"IF($E41=1,Staging!BA37*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44095.620999999999},{"$f":"IF($E41=1,Staging!BB37*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27902.844000000001},{"$f":"IF($E41=1,Staging!BC37*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31569.307000000001},{"$f":"IF($E41=1,Staging!BD37*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44419.218999999997},{"$f":"IF($E41=1,Staging!BE37*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42130.527000000002},{"$f":"IF($E41=1,Staging!BF37*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30998.692999999999},{"$f":"IF($E41=1,Staging!BG37*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31811.613000000001},{"$f":"IF($E41=1,Staging!BH37*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25331.313999999998},{"$f":"IF($E41=1,Staging!BI37*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28360.511999999999},{"$f":"IF($E41=1,Staging!BJ37*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30099.171999999999},{"$f":"IF($E41=1,Staging!BK37*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33990.288999999997},{"$f":"IF($E41=1,Staging!BL37*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31366.631000000001},{"$f":"IF($E41=1,Staging!BM37*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29762.221000000001},{"$f":"IF($E41=1,Staging!BN37*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26375.502},{"$f":"IF($E41=1,Staging!BO37*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31728.91},{"$f":"IF($E41=1,Staging!BP37*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44480.538999999997},{"$f":"IF($E41=1,Staging!BQ37*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42238.184000000001},{"$f":"IF($E41=1,Staging!BR37*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31375.178},{"$f":"IF($E41=1,Staging!BS37*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31998.794999999998},{"$f":"IF($E41=1,Staging!BT37*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25513.523000000001},{"$f":"IF($E41=1,Staging!BU37*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28546.651999999998},{"$f":"IF($E41=1,Staging!BV37*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30286.258000000002},{"$f":"IF($E41=1,Staging!BW37*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34178.538999999997},{"$f":"IF($E41=1,Staging!BX37*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33665.652000000002},{"$f":"IF($E41=1,Staging!BY37*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B41,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28145.224999999999},{"$f":"+IF(AND(BC41=\"Yes\",D41=0),SUM(F41:BA41),0)","v":1962697.7900000003},{"$f":"+VLOOKUP($B41,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AD41+F41)*$C$4)","v":125819.36390602229},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AE41+G41)*$C$4)","v":136469.68759213787},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AF41+H41)*$C$4)","v":183092.569909129},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AG41+I41)*$C$4)","v":182881.65620106788},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AH41+J41)*$C$4)","v":138662.10181248307},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AI41+K41)*$C$4)","v":137876.88582952422},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AJ41+L41)*$C$4)","v":119127.2009987363},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AK41+M41)*$C$4)","v":131109.52472208257},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AL41+N41)*$C$4)","v":138713.67000412275},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AM41+O41)*$C$4)","v":161790.40640110034},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AN41+P41)*$C$4)","v":158729.76420387658},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AO41+Q41)*$C$4)","v":127844.96937809762},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AP41+R41)*$C$4)","v":126588.61241654995},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AQ41+S41)*$C$4)","v":137159.64326815528},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AR41+T41)*$C$4)","v":183345.30013726812},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AS41+U41)*$C$4)","v":183348.97125012064},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AT41+V41)*$C$4)","v":139071.97275392959},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AU41+W41)*$C$4)","v":138688.14126685567},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AV41+X41)*$C$4)","v":119984.07575215437},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AW41+Y41)*$C$4)","v":131970.03855731519},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AX41+Z41)*$C$4)","v":139575.88148436812},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AY41+AA41)*$C$4)","v":162686.4551139634},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(AZ41+AB41)*$C$4)","v":159535.22736184063},{"$f":"IF(OR($D41=1,$BC41=\"No\"),0,(BA41+AC41)*$C$4)","v":128552.73787023402}]
[null,10095,"Sumas, Town of",{"$f":"+Staging!D40","v":0},{"$f":"+Staging!E40","v":0},{"$f":"IF($E44=1,Staging!AD40*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1720.414},{"$f":"IF($E44=1,Staging!AE40*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1705.9010000000001},{"$f":"IF($E44=1,Staging!AF40*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1797.5419999999999},{"$f":"IF($E44=1,Staging!AG40*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2045.316},{"$f":"IF($E44=1,Staging!AH40*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1970.0170000000001},{"$f":"IF($E44=1,Staging!AI40*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1938.299},{"$f":"IF($E44=1,Staging!AJ40*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1759.2739999999999},{"$f":"IF($E44=1,Staging!AK40*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1723.7950000000001},{"$f":"IF($E44=1,Staging!AL40*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1698.75},{"$f":"IF($E44=1,Staging!AM40*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1732.2829999999999},{"$f":"IF($E44=1,Staging!AN40*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1745.4190000000001},{"$f":"IF($E44=1,Staging!AO40*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1544.653},{"$f":"IF($E44=1,Staging!AP40*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1762.979},{"$f":"IF($E44=1,Staging!AQ40*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1699.655},{"$f":"IF($E44=1,Staging!AR40*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1789.7560000000001},{"$f":"IF($E44=1,Staging!AS40*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2052.5279999999998},{"$f":"IF($E44=1,Staging!AT40*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1888.182},{"$f":"IF($E44=1,Staging!AU40*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1945.385},{"$f":"IF($E44=1,Staging!AV40*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1763.694},{"$f":"IF($E44=1,Staging!AW40*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1727.3610000000001},{"$f":"IF($E44=1,Staging!AX40*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1700.84},{"$f":"IF($E44=1,Staging!AY40*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1735.0239999999999},{"$f":"IF($E44=1,Staging!AZ40*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1700.126},{"$f":"IF($E44=1,Staging!BA40*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1590.9010000000001},{"$f":"IF($E44=1,Staging!BB40*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":976.94399999999996},{"$f":"IF($E44=1,Staging!BC40*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1013.3390000000001},{"$f":"IF($E44=1,Staging!BD40*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1158.8820000000001},{"$f":"IF($E44=1,Staging!BE40*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1198.856},{"$f":"IF($E44=1,Staging!BF40*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1085.5719999999999},{"$f":"IF($E44=1,Staging!BG40*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1119.82},{"$f":"IF($E44=1,Staging!BH40*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":958.654},{"$f":"IF($E44=1,Staging!BI40*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":971.52099999999996},{"$f":"IF($E44=1,Staging!BJ40*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":946.99300000000005},{"$f":"IF($E44=1,Staging!BK40*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":987.54899999999998},{"$f":"IF($E44=1,Staging!BL40*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":889.45299999999997},{"$f":"IF($E44=1,Staging!BM40*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":945.24199999999996},{"$f":"IF($E44=1,Staging!BN40*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":925.48400000000004},{"$f":"IF($E44=1,Staging!BO40*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1009.63},{"$f":"IF($E44=1,Staging!BP40*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1153.8630000000001},{"$f":"IF($E44=1,Staging!BQ40*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1203.0840000000001},{"$f":"IF($E44=1,Staging!BR40*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1050.8320000000001},{"$f":"IF($E44=1,Staging!BS40*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1123.914},{"$f":"IF($E44=1,Staging!BT40*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":961.06299999999999},{"$f":"IF($E44=1,Staging!BU40*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":973.53099999999995},{"$f":"IF($E44=1,Staging!BV40*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":948.15800000000002},{"$f":"IF($E44=1,Staging!BW40*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":989.11199999999997},{"$f":"IF($E44=1,Staging!BX40*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":937.82299999999998},{"$f":"IF($E44=1,Staging!BY40*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B44,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":899.125},67166.537999999986,{"$f":"+VLOOKUP($B44,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},4799.9542518671333,4838.893317033624,5260.9627454427764,5773.0109185315041,5437.4270721604025,5441.9292124981785,4836.5586102655752,4796.3205085589352,4708.1052504701647,4839.9467822826209,4688.760283034605,4430.7734056631398,4784.1255806005238,4821.1783735306344,5238.1762209268763,5793.3684226675359,5229.9816137112794,5461.8240460856659,4848.7108301733524,4806.2430123231406,4713.8975298375417,4847.6057593631704,4694.2358110264386,4431.0065204395223]
[null,10101,"Clallam County PUD #1",{"$f":"+Staging!D42","v":0},{"$f":"+Staging!E42","v":0},{"$f":"IF($E46=1,Staging!AD42*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33177.324000000001},{"$f":"IF($E46=1,Staging!AE42*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40222.016000000003},{"$f":"IF($E46=1,Staging!AF42*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48160.612999999998},{"$f":"IF($E46=1,Staging!AG42*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48426.476999999999},{"$f":"IF($E46=1,Staging!AH42*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44343.75},{"$f":"IF($E46=1,Staging!AI42*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41676.035000000003},{"$f":"IF($E46=1,Staging!AJ42*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32845.608999999997},{"$f":"IF($E46=1,Staging!AK42*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27267.044999999998},{"$f":"IF($E46=1,Staging!AL42*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24792.458999999999},{"$f":"IF($E46=1,Staging!AM42*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23851.84},{"$f":"IF($E46=1,Staging!AN42*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.768},{"$f":"IF($E46=1,Staging!AO42*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24831.324000000001},{"$f":"IF($E46=1,Staging!AP42*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33174.949000000001},{"$f":"IF($E46=1,Staging!AQ42*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40219.527000000002},{"$f":"IF($E46=1,Staging!AR42*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48157.347999999998},{"$f":"IF($E46=1,Staging!AS42*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48423.383000000002},{"$f":"IF($E46=1,Staging!AT42*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43199.343999999997},{"$f":"IF($E46=1,Staging!AU42*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41673.718999999997},{"$f":"IF($E46=1,Staging!AV42*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32844.167999999998},{"$f":"IF($E46=1,Staging!AW42*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27265.359},{"$f":"IF($E46=1,Staging!AX42*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24791.178},{"$f":"IF($E46=1,Staging!AY42*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23850.276999999998},{"$f":"IF($E46=1,Staging!AZ42*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24930.366999999998},{"$f":"IF($E46=1,Staging!BA42*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24829.807000000001},{"$f":"IF($E46=1,Staging!BB42*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19659.169999999998},{"$f":"IF($E46=1,Staging!BC42*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27198.115000000002},{"$f":"IF($E46=1,Staging!BD42*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32228.879000000001},{"$f":"IF($E46=1,Staging!BE42*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32708.875},{"$f":"IF($E46=1,Staging!BF42*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28339.57},{"$f":"IF($E46=1,Staging!BG42*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26317.636999999999},{"$f":"IF($E46=1,Staging!BH42*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20770.011999999999},{"$f":"IF($E46=1,Staging!BI42*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18313.623},{"$f":"IF($E46=1,Staging!BJ42*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14797.011},{"$f":"IF($E46=1,Staging!BK42*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15516.281999999999},{"$f":"IF($E46=1,Staging!BL42*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14278.392},{"$f":"IF($E46=1,Staging!BM42*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15916.34},{"$f":"IF($E46=1,Staging!BN42*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19657.763999999999},{"$f":"IF($E46=1,Staging!BO42*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.438999999998},{"$f":"IF($E46=1,Staging!BP42*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32226.699000000001},{"$f":"IF($E46=1,Staging!BQ42*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32706.787},{"$f":"IF($E46=1,Staging!BR42*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27608.190999999999},{"$f":"IF($E46=1,Staging!BS42*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26316.175999999999},{"$f":"IF($E46=1,Staging!BT42*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20769.101999999999},{"$f":"IF($E46=1,Staging!BU42*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18312.491999999998},{"$f":"IF($E46=1,Staging!BV42*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14796.246999999999},{"$f":"IF($E46=1,Staging!BW42*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15515.27},{"$f":"IF($E46=1,Staging!BX42*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14277.591},{"$f":"IF($E46=1,Staging!BY42*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B46,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15915.366},1359227.7160000002,{"$f":"+VLOOKUP($B46,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},94022.652547067264,119974.26535702311,143053.27061919065,144380.53006280088,129340.12128676262,120994.88277657591,95409.11068736398,81110.894871776065,70449.545390588231,70055.656157589765,69774.562445322648,72510.554057137881,94015.924249590142,119966.85373073581,143043.58123020281,144371.30868286794,126002.15792174448,120988.16159710719,95404.927077903849,81105.882014332776,70445.906308773716,70051.073939657043,69770.643981676869,72506.121317382378]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D47","v":0},{"$f":"+Staging!E47","v":0},{"$f":"IF($E51=1,Staging!AD47*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":994.97900000000004},{"$f":"IF($E51=1,Staging!AE47*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1114.231},{"$f":"IF($E51=1,Staging!AF47*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1574.6780000000001},{"$f":"IF($E51=1,Staging!AG47*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1569.0540000000001},{"$f":"IF($E51=1,Staging!AH47*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1173.943},{"$f":"IF($E51=1,Staging!AI47*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1187.5730000000001},{"$f":"IF($E51=1,Staging!AJ47*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1192.0519999999999},{"$f":"IF($E51=1,Staging!AK47*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1244.3050000000001},{"$f":"IF($E51=1,Staging!AL47*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1351.365},{"$f":"IF($E51=1,Staging!AM47*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1684.1289999999999},{"$f":"IF($E51=1,Staging!AN47*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1689.652},{"$f":"IF($E51=1,Staging!AO47*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1211.6179999999999},{"$f":"IF($E51=1,Staging!AP47*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1040.383},{"$f":"IF($E51=1,Staging!AQ47*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1113.3140000000001},{"$f":"IF($E51=1,Staging!AR47*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1559.287},{"$f":"IF($E51=1,Staging!AS47*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1558.4380000000001},{"$f":"IF($E51=1,Staging!AT47*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1152.146},{"$f":"IF($E51=1,Staging!AU47*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1185.5999999999999},{"$f":"IF($E51=1,Staging!AV47*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1192.472},{"$f":"IF($E51=1,Staging!AW47*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.7159999999999},{"$f":"IF($E51=1,Staging!AX47*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1354.62},{"$f":"IF($E51=1,Staging!AY47*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1687.239},{"$f":"IF($E51=1,Staging!AZ47*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1622.3009999999999},{"$f":"IF($E51=1,Staging!BA47*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1272.088},{"$f":"IF($E51=1,Staging!BB47*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":704.38599999999997},{"$f":"IF($E51=1,Staging!BC47*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":837.33799999999997},{"$f":"IF($E51=1,Staging!BD47*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1301.152},{"$f":"IF($E51=1,Staging!BE47*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1173.922},{"$f":"IF($E51=1,Staging!BF47*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":827.976},{"$f":"IF($E51=1,Staging!BG47*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":906.13},{"$f":"IF($E51=1,Staging!BH47*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":796.05600000000004},{"$f":"IF($E51=1,Staging!BI47*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":872.66300000000001},{"$f":"IF($E51=1,Staging!BJ47*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":961.79399999999998},{"$f":"IF($E51=1,Staging!BK47*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1156.7439999999999},{"$f":"IF($E51=1,Staging!BL47*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.817},{"$f":"IF($E51=1,Staging!BM47*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":972.846},{"$f":"IF($E51=1,Staging!BN47*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":662.23800000000006},{"$f":"IF($E51=1,Staging!BO47*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":836.649},{"$f":"IF($E51=1,Staging!BP47*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1288.4349999999999},{"$f":"IF($E51=1,Staging!BQ47*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1165.979},{"$f":"IF($E51=1,Staging!BR47*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":825.76199999999994},{"$f":"IF($E51=1,Staging!BS47*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.625},{"$f":"IF($E51=1,Staging!BT47*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":796.33699999999999},{"$f":"IF($E51=1,Staging!BU47*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":875.05499999999995},{"$f":"IF($E51=1,Staging!BV47*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":964.11},{"$f":"IF($E51=1,Staging!BW47*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1158.8800000000001},{"$f":"IF($E51=1,Staging!BX47*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1127.895},{"$f":"IF($E51=1,Staging!BY47*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B51,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B51,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":917.19899999999996},55063.170999999995,{"$f":"+VLOOKUP($B51,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},3024.0236028084482,3472.8211529066916,5117.5455524061163,4881.1315791116722,3562.4190841347713,3725.7489057800158,3537.8423804964195,3767.1490223643505,4116.2713207867573,5055.3394971540802,4885.5678778713855,3887.2582967669414,3029.8176616779347,3469.9632725183646,5067.5273071040529,4848.1057994560233,3519.6914589765306,3719.5597974421553,3539.0898114753845,3777.475473107479,4126.1849270404136,5064.6747652220556,4893.9795843443771,3895.8408354424732]
[null,10112,"Columbia River PUD",{"$f":"+Staging!D48","v":0},{"$f":"+Staging!E48","v":0},{"$f":"IF($E52=1,Staging!AD48*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25619.226999999999},{"$f":"IF($E52=1,Staging!AE48*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25468.035},{"$f":"IF($E52=1,Staging!AF48*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31575.91},{"$f":"IF($E52=1,Staging!AG48*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31644.298999999999},{"$f":"IF($E52=1,Staging!AH48*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27202.745999999999},{"$f":"IF($E52=1,Staging!AI48*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28007.076000000001},{"$f":"IF($E52=1,Staging!AJ48*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25951.723000000002},{"$f":"IF($E52=1,Staging!AK48*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23083.016},{"$f":"IF($E52=1,Staging!AL48*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24213.092000000001},{"$f":"IF($E52=1,Staging!AM48*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24996.886999999999},{"$f":"IF($E52=1,Staging!AN48*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26345.195},{"$f":"IF($E52=1,Staging!AO48*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22999.998},{"$f":"IF($E52=1,Staging!AP48*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25776.846000000001},{"$f":"IF($E52=1,Staging!AQ48*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25619.690999999999},{"$f":"IF($E52=1,Staging!AR48*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31739.884999999998},{"$f":"IF($E52=1,Staging!AS48*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31808.048999999999},{"$f":"IF($E52=1,Staging!AT48*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26547.66},{"$f":"IF($E52=1,Staging!AU48*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28167.062999999998},{"$f":"IF($E52=1,Staging!AV48*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26108.555},{"$f":"IF($E52=1,Staging!AW48*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23255.629000000001},{"$f":"IF($E52=1,Staging!AX48*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24393.437999999998},{"$f":"IF($E52=1,Staging!AY48*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25175.384999999998},{"$f":"IF($E52=1,Staging!AZ48*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26530.583999999999},{"$f":"IF($E52=1,Staging!BA48*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23173.905999999999},{"$f":"IF($E52=1,Staging!BB48*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14951.275},{"$f":"IF($E52=1,Staging!BC48*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17184.565999999999},{"$f":"IF($E52=1,Staging!BD48*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21127.690999999999},{"$f":"IF($E52=1,Staging!BE48*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21395.807000000001},{"$f":"IF($E52=1,Staging!BF48*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17098.643},{"$f":"IF($E52=1,Staging!BG48*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17374.053},{"$f":"IF($E52=1,Staging!BH48*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15713.313},{"$f":"IF($E52=1,Staging!BI48*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15125.272999999999},{"$f":"IF($E52=1,Staging!BJ48*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14252.456},{"$f":"IF($E52=1,Staging!BK48*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15756.761},{"$f":"IF($E52=1,Staging!BL48*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15285.406999999999},{"$f":"IF($E52=1,Staging!BM48*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14671.019},{"$f":"IF($E52=1,Staging!BN48*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15043.463},{"$f":"IF($E52=1,Staging!BO48*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17287.008000000002},{"$f":"IF($E52=1,Staging!BP48*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21237.743999999999},{"$f":"IF($E52=1,Staging!BQ48*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21506.833999999999},{"$f":"IF($E52=1,Staging!BR48*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16687.526999999998},{"$f":"IF($E52=1,Staging!BS48*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17473.576000000001},{"$f":"IF($E52=1,Staging!BT48*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15808.688},{"$f":"IF($E52=1,Staging!BU48*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15238.887000000001},{"$f":"IF($E52=1,Staging!BV48*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14359.003000000001},{"$f":"IF($E52=1,Staging!BW48*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15869.731},{"$f":"IF($E52=1,Staging!BX48*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15393.191000000001},{"$f":"IF($E52=1,Staging!BY48*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B52,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14782.413},1036028.2240000002,{"$f":"+VLOOKUP($B52,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},72195.293904362712,75900.393467660688,93786.16917319053,94384.98053064644,78834.415192262139,80755.814800290085,74143.019466602927,67991.730887082173,68449.523820345421,72521.20259776288,74081.744090954322,67035.654229549444,72639.825987903794,76352.561394754885,94273.802577332899,94873.946781869046,76937.106483796582,81217.613392802465,74591.822355207507,68501.072437461917,68960.05051913028,73039.870518700016,74603.446062988674,67543.349740477628]
[null,10118,"Consumers Power",{"$f":"+Staging!D51","v":0},{"$f":"+Staging!E51","v":0},{"$f":"IF($E55=1,Staging!AD51*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21703.484},{"$f":"IF($E55=1,Staging!AE51*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24309.313999999998},{"$f":"IF($E55=1,Staging!AF51*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28158.655999999999},{"$f":"IF($E55=1,Staging!AG51*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29101.516},{"$f":"IF($E55=1,Staging!AH51*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26736.217000000001},{"$f":"IF($E55=1,Staging!AI51*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24688.011999999999},{"$f":"IF($E55=1,Staging!AJ51*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22454.846000000001},{"$f":"IF($E55=1,Staging!AK51*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19838.955000000002},{"$f":"IF($E55=1,Staging!AL51*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19234.232},{"$f":"IF($E55=1,Staging!AM51*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21886.484},{"$f":"IF($E55=1,Staging!AN51*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22773.901999999998},{"$f":"IF($E55=1,Staging!AO51*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.133000000002},{"$f":"IF($E55=1,Staging!AP51*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22649.9},{"$f":"IF($E55=1,Staging!AQ51*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24488.445},{"$f":"IF($E55=1,Staging!AR51*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28366.844000000001},{"$f":"IF($E55=1,Staging!AS51*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29317.300999999999},{"$f":"IF($E55=1,Staging!AT51*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26070.293000000001},{"$f":"IF($E55=1,Staging!AU51*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24869.474999999999},{"$f":"IF($E55=1,Staging!AV51*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22619.432000000001},{"$f":"IF($E55=1,Staging!AW51*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19984.09},{"$f":"IF($E55=1,Staging!AX51*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19373.046999999999},{"$f":"IF($E55=1,Staging!AY51*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22046.555},{"$f":"IF($E55=1,Staging!AZ51*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22151.219000000001},{"$f":"IF($E55=1,Staging!BA51*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19522.076000000001},{"$f":"IF($E55=1,Staging!BB51*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13133.239},{"$f":"IF($E55=1,Staging!BC51*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15603.424000000001},{"$f":"IF($E55=1,Staging!BD51*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19430.828000000001},{"$f":"IF($E55=1,Staging!BE51*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18879.710999999999},{"$f":"IF($E55=1,Staging!BF51*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15898.753000000001},{"$f":"IF($E55=1,Staging!BG51*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.227999999999},{"$f":"IF($E55=1,Staging!BH51*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13184.561},{"$f":"IF($E55=1,Staging!BI51*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.263999999999},{"$f":"IF($E55=1,Staging!BJ51*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11929.305},{"$f":"IF($E55=1,Staging!BK51*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12926.687},{"$f":"IF($E55=1,Staging!BL51*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12108.813},{"$f":"IF($E55=1,Staging!BM51*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12437.718999999999},{"$f":"IF($E55=1,Staging!BN51*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12440.745000000001},{"$f":"IF($E55=1,Staging!BO51*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15718.598},{"$f":"IF($E55=1,Staging!BP51*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19574.761999999999},{"$f":"IF($E55=1,Staging!BQ51*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19019.598000000002},{"$f":"IF($E55=1,Staging!BR51*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15715.772999999999},{"$f":"IF($E55=1,Staging!BS51*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15815.733},{"$f":"IF($E55=1,Staging!BT51*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13281.182000000001},{"$f":"IF($E55=1,Staging!BU51*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12391.012000000001},{"$f":"IF($E55=1,Staging!BV51*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12015.627},{"$f":"IF($E55=1,Staging!BW51*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13021.184999999999},{"$f":"IF($E55=1,Staging!BX51*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12986.406999999999},{"$f":"IF($E55=1,Staging!BY51*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B55,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11802.98},908322.56200000015,{"$f":"+VLOOKUP($B55,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},61992.022076775691,71024.801478616806,84685.587181962081,85382.694676958738,75869.01906596293,71870.958290827621,63420.39994827281,57193.587519710331,55455.579840113438,61950.111243085856,62073.864937809289,55338.693244031681,62443.876811498572,71548.517847039446,85312.189023866624,86015.613751353056,74358.39260695118,72399.413473368637,63885.218355865523,57611.562313764844,55856.211606605917,62403.11731567375,62527.479600118757,55743.0032413851]
[null,10144,"Eatonville, City of",{"$f":"+Staging!D56","v":0},{"$f":"+Staging!E56","v":0},{"$f":"IF($E60=1,Staging!AD56*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1418.2170000000001},{"$f":"IF($E60=1,Staging!AE56*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1607.68},{"$f":"IF($E60=1,Staging!AF56*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2001.9349999999999},{"$f":"IF($E60=1,Staging!AG56*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2176.7939999999999},{"$f":"IF($E60=1,Staging!AH56*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1806.404},{"$f":"IF($E60=1,Staging!AI56*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1617.61},{"$f":"IF($E60=1,Staging!AJ56*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.212},{"$f":"IF($E60=1,Staging!AK56*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.328},{"$f":"IF($E60=1,Staging!AL56*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,Staging!AM56*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,Staging!AN56*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1167.913},{"$f":"IF($E60=1,Staging!AO56*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":987.30700000000002},{"$f":"IF($E60=1,Staging!AP56*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1479.1669999999999},{"$f":"IF($E60=1,Staging!AQ56*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1609.2719999999999},{"$f":"IF($E60=1,Staging!AR56*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2003.249},{"$f":"IF($E60=1,Staging!AS56*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.9360000000001},{"$f":"IF($E60=1,Staging!AT56*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1745.97},{"$f":"IF($E60=1,Staging!AU56*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.2850000000001},{"$f":"IF($E60=1,Staging!AV56*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.681},{"$f":"IF($E60=1,Staging!AW56*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.5619999999999},{"$f":"IF($E60=1,Staging!AX56*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,Staging!AY56*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,Staging!AZ56*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1122.2729999999999},{"$f":"IF($E60=1,Staging!BA56*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1030.809},{"$f":"IF($E60=1,Staging!BB56*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":884.41399999999999},{"$f":"IF($E60=1,Staging!BC56*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.4970000000001},{"$f":"IF($E60=1,Staging!BD56*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1439.905},{"$f":"IF($E60=1,Staging!BE56*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.0329999999999},{"$f":"IF($E60=1,Staging!BF56*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1116.3599999999999},{"$f":"IF($E60=1,Staging!BG56*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1082.671},{"$f":"IF($E60=1,Staging!BH56*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.11099999999999},{"$f":"IF($E60=1,Staging!BI56*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.31500000000005},{"$f":"IF($E60=1,Staging!BJ56*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,Staging!BK56*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,Staging!BL56*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.94799999999998},{"$f":"IF($E60=1,Staging!BM56*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":655.36400000000003},{"$f":"IF($E60=1,Staging!BN56*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":826.48500000000001},{"$f":"IF($E60=1,Staging!BO56*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1059.5450000000001},{"$f":"IF($E60=1,Staging!BP56*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1440.8510000000001},{"$f":"IF($E60=1,Staging!BQ56*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.7729999999999},{"$f":"IF($E60=1,Staging!BR56*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1097.0139999999999},{"$f":"IF($E60=1,Staging!BS56*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1083.123},{"$f":"IF($E60=1,Staging!BT56*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.39200000000005},{"$f":"IF($E60=1,Staging!BU56*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.45600000000002},{"$f":"IF($E60=1,Staging!BV56*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,Staging!BW56*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,Staging!BX56*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":658.58799999999997},{"$f":"IF($E60=1,Staging!BY56*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B60,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":611.86300000000006},57146.468000000015,{"$f":"+VLOOKUP($B60,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},4097.536722574856,4744.4675965816759,6124.7615415700748,6386.3252181822236,5201.0647044271427,4805.1557365340577,4162.8302139873813,3090.3598824573132,3107.8755217240059,3093.8281320693,3169.0459067481415,2923.1365101958418,4102.9125984485408,4749.1654821515294,6128.7832163382072,6389.6742411528539,5059.0960261078535,4807.1612354117951,4164.1648405697269,3091.0271957484856,3107.8755217240059,3093.8281320693,3169.0459067481415,2923.1382896979512]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D60","v":0},{"$f":"+Staging!E60","v":1},{"$f":"IF($E64=1,Staging!AD60*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91644.95904619369},{"$f":"IF($E64=1,Staging!AE60*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":86440.768497087192},{"$f":"IF($E64=1,Staging!AF60*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107702.40913548401},{"$f":"IF($E64=1,Staging!AG60*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118799.0209858063},{"$f":"IF($E64=1,Staging!AH60*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108152.57594482759},{"$f":"IF($E64=1,Staging!AI60*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104230.66574936204},{"$f":"IF($E64=1,Staging!AJ60*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94699.791014399991},{"$f":"IF($E64=1,Staging!AK60*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74673.670333935297},{"$f":"IF($E64=1,Staging!AL60*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74194.992960000003},{"$f":"IF($E64=1,Staging!AM60*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91644.95904619369},{"$f":"IF($E64=1,Staging!AN60*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97519.635908129087},{"$f":"IF($E64=1,Staging!AO60*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82019.192217600008},{"$f":"IF($E64=1,Staging!AP60*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96216.610668387264},{"$f":"IF($E64=1,Staging!AQ60*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87391.597048543597},{"$f":"IF($E64=1,Staging!AR60*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108887.1108387096},{"$f":"IF($E64=1,Staging!AS60*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120105.78286451596},{"$f":"IF($E64=1,Staging!AT60*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108717.41664},{"$f":"IF($E64=1,Staging!AU60*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105377.17907467006},{"$f":"IF($E64=1,Staging!AV60*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95741.466912000004},{"$f":"IF($E64=1,Staging!AW60*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75495.063514838665},{"$f":"IF($E64=1,Staging!AX60*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75011.120800000004},{"$f":"IF($E64=1,Staging!AY60*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92653.032495484033},{"$f":"IF($E64=1,Staging!AZ60*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94940.761692903368},{"$f":"IF($E64=1,Staging!BA60*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":86376.442133333199},{"$f":"IF($E64=1,Staging!BB60*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72258.525401806561},{"$f":"IF($E64=1,Staging!BC60*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69368.716718912474},{"$f":"IF($E64=1,Staging!BD60*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92624.071856516239},{"$f":"IF($E64=1,Staging!BE60*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93668.458854193435},{"$f":"IF($E64=1,Staging!BF60*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80032.906199172416},{"$f":"IF($E64=1,Staging!BG60*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81931.316586637957},{"$f":"IF($E64=1,Staging!BH60*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69203.693433599998},{"$f":"IF($E64=1,Staging!BI60*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58877.316994064371},{"$f":"IF($E64=1,Staging!BJ60*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59355.994368},{"$f":"IF($E64=1,Staging!BK60*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72258.525401806561},{"$f":"IF($E64=1,Staging!BL60*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70430.848155871005},{"$f":"IF($E64=1,Staging!BM60*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71766.7931904},{"$f":"IF($E64=1,Staging!BN60*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69489.774371613021},{"$f":"IF($E64=1,Staging!BO60*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70131.756631456243},{"$f":"IF($E64=1,Staging!BP60*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93642.91532129026},{"$f":"IF($E64=1,Staging!BQ60*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94698.790335483733},{"$f":"IF($E64=1,Staging!BR60*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81538.062479999993},{"$f":"IF($E64=1,Staging!BS60*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82832.542205329577},{"$f":"IF($E64=1,Staging!BT60*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69964.918128000005},{"$f":"IF($E64=1,Staging!BU60*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59524.953925161251},{"$f":"IF($E64=1,Staging!BV60*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60008.896640000006},{"$f":"IF($E64=1,Staging!BW60*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73053.352544516252},{"$f":"IF($E64=1,Staging!BX60*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74857.139027096884},{"$f":"IF($E64=1,Staging!BY60*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B64,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B64,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69101.153706666562},0,{"$f":"+VLOOKUP($B64,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",{"$f":"+Staging!D63","v":0},{"$f":"+Staging!E63","v":0},{"$f":"IF($E67=1,Staging!AD63*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.37899999999999},{"$f":"IF($E67=1,Staging!AE63*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.77099999999999},{"$f":"IF($E67=1,Staging!AF63*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286.322},{"$f":"IF($E67=1,Staging!AG63*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.85199999999998},{"$f":"IF($E67=1,Staging!AH63*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":244.749},{"$f":"IF($E67=1,Staging!AI63*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":208.85300000000001},{"$f":"IF($E67=1,Staging!AJ63*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182.505},{"$f":"IF($E67=1,Staging!AK63*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.12100000000001},{"$f":"IF($E67=1,Staging!AL63*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.673},{"$f":"IF($E67=1,Staging!AM63*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.19300000000001},{"$f":"IF($E67=1,Staging!AN63*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.84},{"$f":"IF($E67=1,Staging!AO63*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":152.24199999999999},{"$f":"IF($E67=1,Staging!AP63*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":184.64500000000001},{"$f":"IF($E67=1,Staging!AQ63*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.87899999999999},{"$f":"IF($E67=1,Staging!AR63*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286.42599999999999},{"$f":"IF($E67=1,Staging!AS63*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.959},{"$f":"IF($E67=1,Staging!AT63*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":235.41900000000001},{"$f":"IF($E67=1,Staging!AU63*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":208.959},{"$f":"IF($E67=1,Staging!AV63*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182.61600000000001},{"$f":"IF($E67=1,Staging!AW63*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.233},{"$f":"IF($E67=1,Staging!AX63*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.78700000000001},{"$f":"IF($E67=1,Staging!AY63*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.309},{"$f":"IF($E67=1,Staging!AZ63*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.93600000000001},{"$f":"IF($E67=1,Staging!BA63*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158.67400000000001},{"$f":"IF($E67=1,Staging!BB63*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134.03200000000001},{"$f":"IF($E67=1,Staging!BC63*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.77000000000001},{"$f":"IF($E67=1,Staging!BD63*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241.16300000000001},{"$f":"IF($E67=1,Staging!BE63*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228.07599999999999},{"$f":"IF($E67=1,Staging!BF63*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":179.316},{"$f":"IF($E67=1,Staging!BG63*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166.61699999999999},{"$f":"IF($E67=1,Staging!BH63*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129.923},{"$f":"IF($E67=1,Staging!BI63*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.726},{"$f":"IF($E67=1,Staging!BJ63*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.724},{"$f":"IF($E67=1,Staging!BK63*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.19900000000001},{"$f":"IF($E67=1,Staging!BL63*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110.815},{"$f":"IF($E67=1,Staging!BM63*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":113.989},{"$f":"IF($E67=1,Staging!BN63*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.95699999999999},{"$f":"IF($E67=1,Staging!BO63*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.85300000000001},{"$f":"IF($E67=1,Staging!BP63*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241.25},{"$f":"IF($E67=1,Staging!BQ63*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228.16},{"$f":"IF($E67=1,Staging!BR63*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.44499999999999},{"$f":"IF($E67=1,Staging!BS63*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166.70099999999999},{"$f":"IF($E67=1,Staging!BT63*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.00200000000001},{"$f":"IF($E67=1,Staging!BU63*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.804},{"$f":"IF($E67=1,Staging!BV63*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.801},{"$f":"IF($E67=1,Staging!BW63*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.27199999999999},{"$f":"IF($E67=1,Staging!BX63*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.90900000000001},{"$f":"IF($E67=1,Staging!BY63*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B67,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.747},8697.5929999999989,{"$f":"+VLOOKUP($B67,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},554.15653151276013,652.26048282565034,938.66067038418134,923.43347083068227,754.62456218938519,668.14965716399252,555.96628515841962,528.23986278573432,557.69062270280915,598.61027371750015,543.91371736879137,473.7586261923106,554.49641641573055,652.60036772862077,939.00055528715166,923.77335573365281,729.35385272821429,668.48776256485303,556.30439055928048,528.57796818659506,558.03050760577958,598.94659961625098,544.25182276965211,474.09673159317128]
[null,10179,"Flathead Elec Coop",{"$f":"+Staging!D65","v":0},{"$f":"+Staging!E65","v":0},{"$f":"IF($E69=1,Staging!AD65*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76642.891000000003},{"$f":"IF($E69=1,Staging!AE65*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89079.093999999997},{"$f":"IF($E69=1,Staging!AF65*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108346.156},{"$f":"IF($E69=1,Staging!AG65*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118492.102},{"$f":"IF($E69=1,Staging!AH65*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102655.125},{"$f":"IF($E69=1,Staging!AI65*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94760.695000000007},{"$f":"IF($E69=1,Staging!AJ65*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82288.866999999998},{"$f":"IF($E69=1,Staging!AK65*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73626.437999999995},{"$f":"IF($E69=1,Staging!AL65*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73231.085999999996},{"$f":"IF($E69=1,Staging!AM65*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78754.297000000006},{"$f":"IF($E69=1,Staging!AN65*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81968.195000000007},{"$f":"IF($E69=1,Staging!AO65*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68443.383000000002},{"$f":"IF($E69=1,Staging!AP65*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80956.616999999998},{"$f":"IF($E69=1,Staging!AQ65*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90411.108999999997},{"$f":"IF($E69=1,Staging!AR65*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109966.82799999999},{"$f":"IF($E69=1,Staging!AS65*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120264.594},{"$f":"IF($E69=1,Staging!AT65*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99965.812999999995},{"$f":"IF($E69=1,Staging!AU65*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96177.616999999998},{"$f":"IF($E69=1,Staging!AV65*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83519.148000000001},{"$f":"IF($E69=1,Staging!AW65*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74726.960999999996},{"$f":"IF($E69=1,Staging!AX65*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74325.601999999999},{"$f":"IF($E69=1,Staging!AY65*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79931.554999999993},{"$f":"IF($E69=1,Staging!AZ65*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80035.616999999998},{"$f":"IF($E69=1,Staging!BA65*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72486.976999999999},{"$f":"IF($E69=1,Staging!BB65*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51974.309000000001},{"$f":"IF($E69=1,Staging!BC65*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61831.241999999998},{"$f":"IF($E69=1,Staging!BD65*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81379.983999999997},{"$f":"IF($E69=1,Staging!BE65*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81843.468999999997},{"$f":"IF($E69=1,Staging!BF65*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68485.625},{"$f":"IF($E69=1,Staging!BG65*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67594.625},{"$f":"IF($E69=1,Staging!BH65*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53017.042999999998},{"$f":"IF($E69=1,Staging!BI65*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48579.633000000002},{"$f":"IF($E69=1,Staging!BJ65*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47774.097999999998},{"$f":"IF($E69=1,Staging!BK65*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47838.73},{"$f":"IF($E69=1,Staging!BL65*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46251.012000000002},{"$f":"IF($E69=1,Staging!BM65*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50239.425999999999},{"$f":"IF($E69=1,Staging!BN65*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49583.663999999997},{"$f":"IF($E69=1,Staging!BO65*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62755.805},{"$f":"IF($E69=1,Staging!BP65*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82597.297000000006},{"$f":"IF($E69=1,Staging!BQ65*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83067.726999999999},{"$f":"IF($E69=1,Staging!BR65*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67727.483999999997},{"$f":"IF($E69=1,Staging!BS65*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68605.358999999997},{"$f":"IF($E69=1,Staging!BT65*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53809.684000000001},{"$f":"IF($E69=1,Staging!BU65*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49305.773000000001},{"$f":"IF($E69=1,Staging!BV65*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48488.129000000001},{"$f":"IF($E69=1,Staging!BW65*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48553.843999999997},{"$f":"IF($E69=1,Staging!BX65*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50100.391000000003},{"$f":"IF($E69=1,Staging!BY65*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B69,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B69,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47969.879000000001},3530430.9990000003,{"$f":"+VLOOKUP($B69,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},228874.57875567331,268545.26130157645,337618.06641288957,356497.5712610932,304545.32569656306,288911.63447612402,240777.15231246708,217465.96117401795,215328.98022389491,225272.55863158719,228166.34937249045,211196.30901166433,232296.70545247616,272560.84661348897,342668.2667079505,361830.29420861549,298410.57580965071,293231.65344997577,244376.94627941382,220716.51183639883,218547.29342605479,228640.03859810045,231577.30079604383,214353.22939103632]
[null,10197,"Harney Elec Coop",{"$f":"+Staging!D71","v":0},{"$f":"+Staging!E71","v":0},{"$f":"IF($E75=1,Staging!AD71*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6218.6610000000001},{"$f":"IF($E75=1,Staging!AE71*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4496.2709999999997},{"$f":"IF($E75=1,Staging!AF71*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5434.3819999999996},{"$f":"IF($E75=1,Staging!AG71*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4838.4529999999995},{"$f":"IF($E75=1,Staging!AH71*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3784.991},{"$f":"IF($E75=1,Staging!AI71*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3768.9799999999996},{"$f":"IF($E75=1,Staging!AJ71*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8101.5090000000018},{"$f":"IF($E75=1,Staging!AK71*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20254.503000000001},{"$f":"IF($E75=1,Staging!AL71*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19257.266000000003},{"$f":"IF($E75=1,Staging!AM71*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24763.68},{"$f":"IF($E75=1,Staging!AN71*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24521.273999999998},{"$f":"IF($E75=1,Staging!AO71*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14851.303000000004},{"$f":"IF($E75=1,Staging!AP71*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5812.994999999999},{"$f":"IF($E75=1,Staging!AQ71*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4030.5410000000011},{"$f":"IF($E75=1,Staging!AR71*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5144.4069999999992},{"$f":"IF($E75=1,Staging!AS71*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5247.3260000000009},{"$f":"IF($E75=1,Staging!AT71*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3883.3690000000024},{"$f":"IF($E75=1,Staging!AU71*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3737.6800000000003},{"$f":"IF($E75=1,Staging!AV71*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8322.2970000000023},{"$f":"IF($E75=1,Staging!AW71*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20533.276000000002},{"$f":"IF($E75=1,Staging!AX71*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19445.177},{"$f":"IF($E75=1,Staging!AY71*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25120.345000000001},{"$f":"IF($E75=1,Staging!AZ71*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24036.934999999998},{"$f":"IF($E75=1,Staging!BA71*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15698.629000000001},{"$f":"IF($E75=1,Staging!BB71*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4679.424},{"$f":"IF($E75=1,Staging!BC71*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3639.741},{"$f":"IF($E75=1,Staging!BD71*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4660.13},{"$f":"IF($E75=1,Staging!BE71*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3890.4830000000011},{"$f":"IF($E75=1,Staging!BF71*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2880.3709999999992},{"$f":"IF($E75=1,Staging!BG71*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3049.0470000000005},{"$f":"IF($E75=1,Staging!BH71*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5467.1749999999993},{"$f":"IF($E75=1,Staging!BI71*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15143.666000000001},{"$f":"IF($E75=1,Staging!BJ71*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14833.866000000002},{"$f":"IF($E75=1,Staging!BK71*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18951.659},{"$f":"IF($E75=1,Staging!BL71*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17181.844000000001},{"$f":"IF($E75=1,Staging!BM71*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13320.941999999999},{"$f":"IF($E75=1,Staging!BN71*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3984.7870000000003},{"$f":"IF($E75=1,Staging!BO71*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3253.4480000000003},{"$f":"IF($E75=1,Staging!BP71*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4411.0509999999995},{"$f":"IF($E75=1,Staging!BQ71*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4250.4229999999989},{"$f":"IF($E75=1,Staging!BR71*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2996.5289999999986},{"$f":"IF($E75=1,Staging!BS71*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3025.7330000000002},{"$f":"IF($E75=1,Staging!BT71*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5609.1790000000001},{"$f":"IF($E75=1,Staging!BU71*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15369.649000000001},{"$f":"IF($E75=1,Staging!BV71*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14967.440999999999},{"$f":"IF($E75=1,Staging!BW71*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19221.792000000001},{"$f":"IF($E75=1,Staging!BX71*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18585.703000000001},{"$f":"IF($E75=1,Staging!BY71*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B75,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B75,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12764.996999999999},497443.3299999999,{"$f":"+VLOOKUP($B75,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},19393.165250203874,14478.050519301485,17963.20540133115,15533.160028248416,11861.025741534349,12132.693431125906,24145.501805115058,62991.116418310565,60665.241319233006,77791.537980817928,74210.786465948069,50132.569415106409,17435.173740292263,12961.873793209292,17003.957671038774,16901.264383784728,12242.793006160913,12035.50770290167,24791.090934531094,63889.330785241262,61237.326334501922,78906.926344231993,75847.074245944968,50651.08251936001]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D74","v":0},{"$f":"+Staging!E74","v":1},{"$f":"IF($E78=1,Staging!AD74*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28914.612802064497},{"$f":"IF($E78=1,Staging!AE74*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32954.059273231636},{"$f":"IF($E78=1,Staging!AF74*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39449.510709677401},{"$f":"IF($E78=1,Staging!AG74*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42199.705170580673},{"$f":"IF($E78=1,Staging!AH74*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35744.236468965522},{"$f":"IF($E78=1,Staging!AI74*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32474.903964080739},{"$f":"IF($E78=1,Staging!AJ74*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29070.908006400001},{"$f":"IF($E78=1,Staging!AK74*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30868.302856258069},{"$f":"IF($E78=1,Staging!AL74*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28729.262720000002},{"$f":"IF($E78=1,Staging!AM74*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32431.254899612897},{"$f":"IF($E78=1,Staging!AN74*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32867.078065548405},{"$f":"IF($E78=1,Staging!AO74*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24971.164569599998},{"$f":"IF($E78=1,Staging!AP74*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29944.673094193546},{"$f":"IF($E78=1,Staging!AQ74*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32864.020859916796},{"$f":"IF($E78=1,Staging!AR74*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39341.72516129032},{"$f":"IF($E78=1,Staging!AS74*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42084.40542967731},{"$f":"IF($E78=1,Staging!AT74*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35442.879908571413},{"$f":"IF($E78=1,Staging!AU74*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32386.174718277245},{"$f":"IF($E78=1,Staging!AV74*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28991.479296000001},{"$f":"IF($E78=1,Staging!AW74*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30783.963230967733},{"$f":"IF($E78=1,Staging!AX74*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28650.767466666679},{"$f":"IF($E78=1,Staging!AY74*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32342.644913548364},{"$f":"IF($E78=1,Staging!AZ74*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31563.30407225807},{"$f":"IF($E78=1,Staging!BA74*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25940.559733333321},{"$f":"IF($E78=1,Staging!BB74*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22798.060093935466},{"$f":"IF($E78=1,Staging!BC74*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26445.632566768389},{"$f":"IF($E78=1,Staging!BD74*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33926.579210322561},{"$f":"IF($E78=1,Staging!BE74*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33272.844461419372},{"$f":"IF($E78=1,Staging!BF74*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26450.734987034488},{"$f":"IF($E78=1,Staging!BG74*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25527.148067919235},{"$f":"IF($E78=1,Staging!BH74*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21244.125081600003},{"$f":"IF($E78=1,Staging!BI74*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24338.469559741938},{"$f":"IF($E78=1,Staging!BJ74*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22983.410176000001},{"$f":"IF($E78=1,Staging!BK74*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25570.797132387092},{"$f":"IF($E78=1,Staging!BL74*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23737.334158451627},{"$f":"IF($E78=1,Staging!BM74*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21849.768998399999},{"$f":"IF($E78=1,Staging!BN74*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21626.708345806448},{"$f":"IF($E78=1,Staging!BO74*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26373.376740083229},{"$f":"IF($E78=1,Staging!BP74*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33833.883638709674},{"$f":"IF($E78=1,Staging!BQ74*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33181.935050322492},{"$f":"IF($E78=1,Staging!BR74*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26582.159931428563},{"$f":"IF($E78=1,Staging!BS74*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25457.401761722736},{"$f":"IF($E78=1,Staging!BT74*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21186.081023999999},{"$f":"IF($E78=1,Staging!BU74*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24271.971009032251},{"$f":"IF($E78=1,Staging!BV74*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22920.613973333344},{"$f":"IF($E78=1,Staging!BW74*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25500.931566451625},{"$f":"IF($E78=1,Staging!BX74*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24886.45128774194},{"$f":"IF($E78=1,Staging!BY74*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B78,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20752.447786666657},0,{"$f":"+VLOOKUP($B78,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D78","v":0},{"$f":"+Staging!E78","v":0},{"$f":"IF($E82=1,Staging!AD78*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28997.984},{"$f":"IF($E82=1,Staging!AE78*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30445.623},{"$f":"IF($E82=1,Staging!AF78*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38874.097999999998},{"$f":"IF($E82=1,Staging!AG78*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37688.633000000002},{"$f":"IF($E82=1,Staging!AH78*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34185.870999999999},{"$f":"IF($E82=1,Staging!AI78*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34059.836000000003},{"$f":"IF($E82=1,Staging!AJ78*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28958.967000000001},{"$f":"IF($E82=1,Staging!AK78*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25430.851999999999},{"$f":"IF($E82=1,Staging!AL78*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28516.85},{"$f":"IF($E82=1,Staging!AM78*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31485.875},{"$f":"IF($E82=1,Staging!AN78*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32657.348000000002},{"$f":"IF($E82=1,Staging!AO78*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26170.440999999999},{"$f":"IF($E82=1,Staging!AP78*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29889.465},{"$f":"IF($E82=1,Staging!AQ78*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31321.312999999998},{"$f":"IF($E82=1,Staging!AR78*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39794.483999999997},{"$f":"IF($E82=1,Staging!AS78*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38587.343999999997},{"$f":"IF($E82=1,Staging!AT78*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34770.718999999997},{"$f":"IF($E82=1,Staging!AU78*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34985.843999999997},{"$f":"IF($E82=1,Staging!AV78*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29845.905999999999},{"$f":"IF($E82=1,Staging!AW78*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26270.311000000002},{"$f":"IF($E82=1,Staging!AX78*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29429.168000000001},{"$f":"IF($E82=1,Staging!AY78*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32385.256000000001},{"$f":"IF($E82=1,Staging!AZ78*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33602.031000000003},{"$f":"IF($E82=1,Staging!BA78*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27033.506000000001},{"$f":"IF($E82=1,Staging!BB78*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17888.018},{"$f":"IF($E82=1,Staging!BC78*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20806.594000000001},{"$f":"IF($E82=1,Staging!BD78*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26817.615000000002},{"$f":"IF($E82=1,Staging!BE78*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28098.18},{"$f":"IF($E82=1,Staging!BF78*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22294.418000000001},{"$f":"IF($E82=1,Staging!BG78*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20980.256000000001},{"$f":"IF($E82=1,Staging!BH78*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18283.766},{"$f":"IF($E82=1,Staging!BI78*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17784.27},{"$f":"IF($E82=1,Staging!BJ78*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16444.830000000002},{"$f":"IF($E82=1,Staging!BK78*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20229.146000000001},{"$f":"IF($E82=1,Staging!BL78*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18497.393},{"$f":"IF($E82=1,Staging!BM78*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17183.828000000001},{"$f":"IF($E82=1,Staging!BN78*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18431.164000000001},{"$f":"IF($E82=1,Staging!BO78*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21393.776999999998},{"$f":"IF($E82=1,Staging!BP78*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27447.863000000001},{"$f":"IF($E82=1,Staging!BQ78*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28752.197},{"$f":"IF($E82=1,Staging!BR78*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22668.77},{"$f":"IF($E82=1,Staging!BS78*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21541.937999999998},{"$f":"IF($E82=1,Staging!BT78*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18838.710999999999},{"$f":"IF($E82=1,Staging!BU78*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18361.613000000001},{"$f":"IF($E82=1,Staging!BV78*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16961.143},{"$f":"IF($E82=1,Staging!BW78*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20799.491999999998},{"$f":"IF($E82=1,Staging!BX78*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19019.585999999999},{"$f":"IF($E82=1,Staging!BY78*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B82,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17741.215},1262653.5079999997,{"$f":"+VLOOKUP($B82,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},83433.739478760661,91203.42828307068,116898.54187941883,117067.77253006013,100506.79343722059,97943.959837202987,84068.543045889237,76901.400773963585,80009.404419839499,92026.988977491332,91029.969535416487,77149.013154034954,85986.661252026723,93806.613872929942,119657.89835393563,119830.85528199487,102213.69186093408,100591.30733092097,86634.378665966069,79422.602922122576,82551.656298455244,94642.371274811128,93640.278472221253,79676.710484894706]
[null,10235,"Lakeview L & P (WA)",{"$f":"+Staging!D79","v":0},{"$f":"+Staging!E79","v":0},{"$f":"IF($E83=1,Staging!AD79*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13257.716},{"$f":"IF($E83=1,Staging!AE79*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14904.025},{"$f":"IF($E83=1,Staging!AF79*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16414.625},{"$f":"IF($E83=1,Staging!AG79*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17616.373},{"$f":"IF($E83=1,Staging!AH79*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15930.852999999999},{"$f":"IF($E83=1,Staging!AI79*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14537.894},{"$f":"IF($E83=1,Staging!AJ79*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12927.59},{"$f":"IF($E83=1,Staging!AK79*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11607.128000000001},{"$f":"IF($E83=1,Staging!AL79*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11157.543},{"$f":"IF($E83=1,Staging!AM79*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12022.776},{"$f":"IF($E83=1,Staging!AN79*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12534.596},{"$f":"IF($E83=1,Staging!AO79*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10770.487999999999},{"$f":"IF($E83=1,Staging!AP79*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13753.753000000001},{"$f":"IF($E83=1,Staging!AQ79*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14933.858},{"$f":"IF($E83=1,Staging!AR79*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16447.484},{"$f":"IF($E83=1,Staging!AS79*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17651.638999999999},{"$f":"IF($E83=1,Staging!AT79*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15317.36},{"$f":"IF($E83=1,Staging!AU79*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14566.998},{"$f":"IF($E83=1,Staging!AV79*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12953.471},{"$f":"IF($E83=1,Staging!AW79*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11630.362999999999},{"$f":"IF($E83=1,Staging!AX79*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11179.878000000001},{"$f":"IF($E83=1,Staging!AY79*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12046.843999999999},{"$f":"IF($E83=1,Staging!AZ79*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12135.767},{"$f":"IF($E83=1,Staging!BA79*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11198.432000000001},{"$f":"IF($E83=1,Staging!BB79*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8144.2550000000001},{"$f":"IF($E83=1,Staging!BC79*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9505.4089999999997},{"$f":"IF($E83=1,Staging!BD79*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11474.155000000001},{"$f":"IF($E83=1,Staging!BE79*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11308.742},{"$f":"IF($E83=1,Staging!BF79*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9592.3549999999996},{"$f":"IF($E83=1,Staging!BG79*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9250.07},{"$f":"IF($E83=1,Staging!BH79*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7580.33},{"$f":"IF($E83=1,Staging!BI79*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7093.0169999999998},{"$f":"IF($E83=1,Staging!BJ79*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6869.8919999999998},{"$f":"IF($E83=1,Staging!BK79*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7150.4459999999999},{"$f":"IF($E83=1,Staging!BL79*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6789.7479999999996},{"$f":"IF($E83=1,Staging!BM79*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7156.8180000000002},{"$f":"IF($E83=1,Staging!BN79*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7691.0630000000001},{"$f":"IF($E83=1,Staging!BO79*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9524.4380000000001},{"$f":"IF($E83=1,Staging!BP79*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11497.123},{"$f":"IF($E83=1,Staging!BQ79*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11331.379000000001},{"$f":"IF($E83=1,Staging!BR79*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9341.7540000000008},{"$f":"IF($E83=1,Staging!BS79*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9268.5879999999997},{"$f":"IF($E83=1,Staging!BT79*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7595.5050000000001},{"$f":"IF($E83=1,Staging!BU79*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7107.2150000000001},{"$f":"IF($E83=1,Staging!BV79*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6883.6450000000004},{"$f":"IF($E83=1,Staging!BW79*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7164.76},{"$f":"IF($E83=1,Staging!BX79*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7227.259},{"$f":"IF($E83=1,Staging!BY79*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B83,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B83,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6764.7619999999997},530810.18200000026,{"$f":"+VLOOKUP($B83,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},38084.852548229443,43436.639301853946,49628.142849553915,51472.303168506282,45418.602484686577,42330.732125680865,36493.886907466862,33276.947480935756,32079.858616656875,34118.78900053032,34387.710918366458,31901.678849905413,38161.095316123523,43523.589333942655,49727.487113837335,51575.341679169636,43880.945388627071,42415.475575153425,36566.946146086528,33343.559583411639,32144.077288795092,34187.08985050839,34456.54561897747,31965.541621621662]
[null,10242,"Lost River Elec Coop",{"$f":"+Staging!D83","v":0},{"$f":"+Staging!E83","v":0},{"$f":"IF($E87=1,Staging!AD83*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2463.6460000000002},{"$f":"IF($E87=1,Staging!AE83*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2432.6849999999999},{"$f":"IF($E87=1,Staging!AF83*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3167.3229999999999},{"$f":"IF($E87=1,Staging!AG83*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3128.8020000000001},{"$f":"IF($E87=1,Staging!AH83*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2760.846},{"$f":"IF($E87=1,Staging!AI83*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2520.5410000000002},{"$f":"IF($E87=1,Staging!AJ83*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2352.6689999999999},{"$f":"IF($E87=1,Staging!AK83*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5907.9740000000002},{"$f":"IF($E87=1,Staging!AL83*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8194.99},{"$f":"IF($E87=1,Staging!AM83*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9681.3449999999993},{"$f":"IF($E87=1,Staging!AN83*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8622.9570000000003},{"$f":"IF($E87=1,Staging!AO83*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5370.8909999999996},{"$f":"IF($E87=1,Staging!AP83*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2486.2669999999998},{"$f":"IF($E87=1,Staging!AQ83*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2453.7719999999999},{"$f":"IF($E87=1,Staging!AR83*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3188.42},{"$f":"IF($E87=1,Staging!AS83*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3149.759},{"$f":"IF($E87=1,Staging!AT83*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2720.6819999999998},{"$f":"IF($E87=1,Staging!AU83*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2542.1289999999999},{"$f":"IF($E87=1,Staging!AV83*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2374.86},{"$f":"IF($E87=1,Staging!AW83*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6022.9960000000001},{"$f":"IF($E87=1,Staging!AX83*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8314.3629999999994},{"$f":"IF($E87=1,Staging!AY83*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.6550000000007},{"$f":"IF($E87=1,Staging!AZ83*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8741.8629999999994},{"$f":"IF($E87=1,Staging!BA83*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5485.4219999999996},{"$f":"IF($E87=1,Staging!BB83*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1656.16},{"$f":"IF($E87=1,Staging!BC83*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1931.037},{"$f":"IF($E87=1,Staging!BD83*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2511.6109999999999},{"$f":"IF($E87=1,Staging!BE83*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2518.8919999999998},{"$f":"IF($E87=1,Staging!BF83*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2124.1779999999999},{"$f":"IF($E87=1,Staging!BG83*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1895.934},{"$f":"IF($E87=1,Staging!BH83*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1657.7950000000001},{"$f":"IF($E87=1,Staging!BI83*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4577.2569999999996},{"$f":"IF($E87=1,Staging!BJ83*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5822.902},{"$f":"IF($E87=1,Staging!BK83*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7606.2920000000004},{"$f":"IF($E87=1,Staging!BL83*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6168.4780000000001},{"$f":"IF($E87=1,Staging!BM83*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4211.5839999999998},{"$f":"IF($E87=1,Staging!BN83*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1671.366},{"$f":"IF($E87=1,Staging!BO83*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1947.7760000000001},{"$f":"IF($E87=1,Staging!BP83*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2528.3409999999999},{"$f":"IF($E87=1,Staging!BQ83*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2535.7629999999999},{"$f":"IF($E87=1,Staging!BR83*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2093.2750000000001},{"$f":"IF($E87=1,Staging!BS83*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1912.172},{"$f":"IF($E87=1,Staging!BT83*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1673.431},{"$f":"IF($E87=1,Staging!BU83*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4666.42},{"$f":"IF($E87=1,Staging!BV83*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5907.7139999999999},{"$f":"IF($E87=1,Staging!BW83*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7696.1670000000004},{"$f":"IF($E87=1,Staging!BX83*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6253.7550000000001},{"$f":"IF($E87=1,Staging!BY83*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B87,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4301.2359999999999},199750.39300000001,{"$f":"+VLOOKUP($B87,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},7331.2034689380225,7765.2525055503002,10105.675034375423,10050.083388465488,8692.9105143896304,7859.1265803482138,7136.6291492490309,18658.490686167377,24944.868388850966,30763.386514836206,26321.389789366607,17052.034479539052,7398.5166952451627,7832.5639523553318,10172.988260682565,10117.39839427474,8566.4466379529713,7926.4380271532436,7203.9423755561729,19021.838324455472,25308.216027139057,31126.7341531243,26684.733868650474,17415.378558822926]
[null,10256,"Midstate Elec Coop",{"$f":"+Staging!D87","v":0},{"$f":"+Staging!E87","v":0},{"$f":"IF($E91=1,Staging!AD87*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23103.738000000001},{"$f":"IF($E91=1,Staging!AE87*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24739.518},{"$f":"IF($E91=1,Staging!AF87*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31649.625},{"$f":"IF($E91=1,Staging!AG87*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30141.75},{"$f":"IF($E91=1,Staging!AH87*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25645.268},{"$f":"IF($E91=1,Staging!AI87*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27594.74},{"$f":"IF($E91=1,Staging!AJ87*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24848.969000000001},{"$f":"IF($E91=1,Staging!AK87*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24008.123},{"$f":"IF($E91=1,Staging!AL87*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22071.82},{"$f":"IF($E91=1,Staging!AM87*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23813.35},{"$f":"IF($E91=1,Staging!AN87*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24239.942999999999},{"$f":"IF($E91=1,Staging!AO87*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19419.025000000001},{"$f":"IF($E91=1,Staging!AP87*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23756.648000000001},{"$f":"IF($E91=1,Staging!AQ87*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25308.697},{"$f":"IF($E91=1,Staging!AR87*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32169.901999999998},{"$f":"IF($E91=1,Staging!AS87*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30658.561000000002},{"$f":"IF($E91=1,Staging!AT87*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27630.525000000001},{"$f":"IF($E91=1,Staging!AU87*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28125.407999999999},{"$f":"IF($E91=1,Staging!AV87*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25389.671999999999},{"$f":"IF($E91=1,Staging!AW87*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24283.298999999999},{"$f":"IF($E91=1,Staging!AX87*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22359.523000000001},{"$f":"IF($E91=1,Staging!AY87*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24086.868999999999},{"$f":"IF($E91=1,Staging!AZ87*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24524.516},{"$f":"IF($E91=1,Staging!BA87*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19692.125},{"$f":"IF($E91=1,Staging!BB87*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15246.710999999999},{"$f":"IF($E91=1,Staging!BC87*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18653.088},{"$f":"IF($E91=1,Staging!BD87*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23503.655999999999},{"$f":"IF($E91=1,Staging!BE87*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22492.002},{"$f":"IF($E91=1,Staging!BF87*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17635.131000000001},{"$f":"IF($E91=1,Staging!BG87*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19199.563999999998},{"$f":"IF($E91=1,Staging!BH87*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16562.16},{"$f":"IF($E91=1,Staging!BI87*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16690.259999999998},{"$f":"IF($E91=1,Staging!BJ87*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13722.725},{"$f":"IF($E91=1,Staging!BK87*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16692.539000000001},{"$f":"IF($E91=1,Staging!BL87*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15388.225},{"$f":"IF($E91=1,Staging!BM87*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13446.674999999999},{"$f":"IF($E91=1,Staging!BN87*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15691.429},{"$f":"IF($E91=1,Staging!BO87*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19081.530999999999},{"$f":"IF($E91=1,Staging!BP87*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23886.853999999999},{"$f":"IF($E91=1,Staging!BQ87*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22876.541000000001},{"$f":"IF($E91=1,Staging!BR87*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18981.921999999999},{"$f":"IF($E91=1,Staging!BS87*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19566.039000000001},{"$f":"IF($E91=1,Staging!BT87*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16916.498},{"$f":"IF($E91=1,Staging!BU87*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16880.738000000001},{"$f":"IF($E91=1,Staging!BV87*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13899.585999999999},{"$f":"IF($E91=1,Staging!BW87*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16882.516},{"$f":"IF($E91=1,Staging!BX87*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15566.074000000001},{"$f":"IF($E91=1,Staging!BY87*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B91,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B91,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13634.933000000001},1032359.0109999999,{"$f":"+VLOOKUP($B91,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},68244.704907010353,77217.233926418092,98145.37990150835,93661.872730323594,77017.561333184552,83270.562694296867,73691.191424411707,72422.858413665163,63696.468346581882,72080.31493454265,70518.408563232995,58484.582489825087,70197.936248778278,78992.504380194048,99753.115570153604,95265.826956985547,82946.947779116221,84867.030555582911,75283.918772262987,73251.490689098719,64523.160964715775,72905.10704442329,71341.289487847709,59305.570024194996]
[null,10260,"Modern Elec Coop",{"$f":"+Staging!D90","v":0},{"$f":"+Staging!E90","v":0},{"$f":"IF($E94=1,Staging!AD90*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11411.941999999999},{"$f":"IF($E94=1,Staging!AE90*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12021.366},{"$f":"IF($E94=1,Staging!AF90*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14733.404},{"$f":"IF($E94=1,Staging!AG90*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14739.618},{"$f":"IF($E94=1,Staging!AH90*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13009.54},{"$f":"IF($E94=1,Staging!AI90*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12769.959000000001},{"$f":"IF($E94=1,Staging!AJ90*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11200.934999999999},{"$f":"IF($E94=1,Staging!AK90*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10287.646000000001},{"$f":"IF($E94=1,Staging!AL90*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11081.079},{"$f":"IF($E94=1,Staging!AM90*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12089.866},{"$f":"IF($E94=1,Staging!AN90*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12503.457},{"$f":"IF($E94=1,Staging!AO90*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10243.116},{"$f":"IF($E94=1,Staging!AP90*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11470.645},{"$f":"IF($E94=1,Staging!AQ90*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12076.673000000001},{"$f":"IF($E94=1,Staging!AR90*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14788.495999999999},{"$f":"IF($E94=1,Staging!AS90*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14794.923000000001},{"$f":"IF($E94=1,Staging!AT90*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12686.094999999999},{"$f":"IF($E94=1,Staging!AU90*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12827.111000000001},{"$f":"IF($E94=1,Staging!AV90*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11258.612999999999},{"$f":"IF($E94=1,Staging!AW90*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10344.361000000001},{"$f":"IF($E94=1,Staging!AX90*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11140.228999999999},{"$f":"IF($E94=1,Staging!AY90*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12147.938},{"$f":"IF($E94=1,Staging!AZ90*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12563.334000000001},{"$f":"IF($E94=1,Staging!BA90*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10299.717000000001},{"$f":"IF($E94=1,Staging!BB90*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6631.7889999999998},{"$f":"IF($E94=1,Staging!BC90*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8151.4759999999997},{"$f":"IF($E94=1,Staging!BD90*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10088.083000000001},{"$f":"IF($E94=1,Staging!BE90*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9995.8690000000006},{"$f":"IF($E94=1,Staging!BF90*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8308.4220000000005},{"$f":"IF($E94=1,Staging!BG90*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7967.5640000000003},{"$f":"IF($E94=1,Staging!BH90*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6822.8559999999998},{"$f":"IF($E94=1,Staging!BI90*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6547.3209999999999},{"$f":"IF($E94=1,Staging!BJ90*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6306.3119999999999},{"$f":"IF($E94=1,Staging!BK90*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7232.3779999999997},{"$f":"IF($E94=1,Staging!BL90*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6877.85},{"$f":"IF($E94=1,Staging!BM90*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6552.808},{"$f":"IF($E94=1,Staging!BN90*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6665.8990000000003},{"$f":"IF($E94=1,Staging!BO90*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8188.98},{"$f":"IF($E94=1,Staging!BP90*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10125.805},{"$f":"IF($E94=1,Staging!BQ90*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10033.375},{"$f":"IF($E94=1,Staging!BR90*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8101.857},{"$f":"IF($E94=1,Staging!BS90*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8003.223},{"$f":"IF($E94=1,Staging!BT90*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6857.9889999999996},{"$f":"IF($E94=1,Staging!BU90*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6583.4160000000002},{"$f":"IF($E94=1,Staging!BV90*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6339.973},{"$f":"IF($E94=1,Staging!BW90*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7267.1170000000002},{"$f":"IF($E94=1,Staging!BX90*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6910.7849999999999},{"$f":"IF($E94=1,Staging!BY90*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B94,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B94,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6589.0169999999998},475640.22700000007,{"$f":"+VLOOKUP($B94,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},32108.857383038066,35897.614899521635,44169.888484700496,44016.8513032583,37935.358355487835,36902.465930381681,32073.374110968787,29957.859294796195,30940.8989682965,34383.973963935889,34489.076697046599,29888.382193923542,32274.018312354288,36062.772269833629,44335.051193518826,44182.008673570301,36992.204442276423,37067.623300693682,32238.531481280792,30123.014885606088,31106.056338608501,34549.131334247897,34654.235846860713,30053.537784733435]
[null,10278,"Northern Lights",{"$f":"+Staging!D92","v":0},{"$f":"+Staging!E92","v":0},{"$f":"IF($E96=1,Staging!AD92*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16652.150000000001},{"$f":"IF($E96=1,Staging!AE92*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20820.888999999999},{"$f":"IF($E96=1,Staging!AF92*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25245.436000000002},{"$f":"IF($E96=1,Staging!AG92*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24430.846000000001},{"$f":"IF($E96=1,Staging!AH92*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21816.053},{"$f":"IF($E96=1,Staging!AI92*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20423.761999999999},{"$f":"IF($E96=1,Staging!AJ92*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17055.080000000002},{"$f":"IF($E96=1,Staging!AK92*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14544.956},{"$f":"IF($E96=1,Staging!AL92*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14834.093000000001},{"$f":"IF($E96=1,Staging!AM92*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15622.207},{"$f":"IF($E96=1,Staging!AN92*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15972.957},{"$f":"IF($E96=1,Staging!AO92*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14950.44},{"$f":"IF($E96=1,Staging!AP92*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16904.925999999999},{"$f":"IF($E96=1,Staging!AQ92*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21063.322},{"$f":"IF($E96=1,Staging!AR92*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25486.184000000001},{"$f":"IF($E96=1,Staging!AS92*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24671.18},{"$f":"IF($E96=1,Staging!AT92*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21606.846000000001},{"$f":"IF($E96=1,Staging!AU92*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20671.793000000001},{"$f":"IF($E96=1,Staging!AV92*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17306.365000000002},{"$f":"IF($E96=1,Staging!AW92*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14789.316999999999},{"$f":"IF($E96=1,Staging!AX92*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15090.61},{"$f":"IF($E96=1,Staging!AY92*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15871.718999999999},{"$f":"IF($E96=1,Staging!AZ92*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16233.032999999999},{"$f":"IF($E96=1,Staging!BA92*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15198.343999999999},{"$f":"IF($E96=1,Staging!BB92*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9781.9130000000005},{"$f":"IF($E96=1,Staging!BC92*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13641.521000000001},{"$f":"IF($E96=1,Staging!BD92*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16840.081999999999},{"$f":"IF($E96=1,Staging!BE92*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16361.029},{"$f":"IF($E96=1,Staging!BF92*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13798.694},{"$f":"IF($E96=1,Staging!BG92*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12610.741},{"$f":"IF($E96=1,Staging!BH92*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10178.183999999999},{"$f":"IF($E96=1,Staging!BI92*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9330.6299999999992},{"$f":"IF($E96=1,Staging!BJ92*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8359.232},{"$f":"IF($E96=1,Staging!BK92*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9492.8790000000008},{"$f":"IF($E96=1,Staging!BL92*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8668.9439999999995},{"$f":"IF($E96=1,Staging!BM92*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9246.1589999999997},{"$f":"IF($E96=1,Staging!BN92*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9930.3989999999994},{"$f":"IF($E96=1,Staging!BO92*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13800.362999999999},{"$f":"IF($E96=1,Staging!BP92*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17000.673999999999},{"$f":"IF($E96=1,Staging!BQ92*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16521.976999999999},{"$f":"IF($E96=1,Staging!BR92*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13666.373},{"$f":"IF($E96=1,Staging!BS92*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12763.886},{"$f":"IF($E96=1,Staging!BT92*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10328.146000000001},{"$f":"IF($E96=1,Staging!BU92*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9487.3870000000006},{"$f":"IF($E96=1,Staging!BV92*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8503.7829999999994},{"$f":"IF($E96=1,Staging!BW92*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9644.4959999999992},{"$f":"IF($E96=1,Staging!BX92*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8810.0949999999993},{"$f":"IF($E96=1,Staging!BY92*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B96,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9399.4750000000004},725429.57,{"$f":"+VLOOKUP($B96,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},47039.470878902117,61325.931303552738,74891.268072732928,72589.22762491394,63376.517426245322,58784.967784464476,48461.650744550825,42486.655659545148,41272.570770615646,44692.348524633628,43850.314818811203,43057.89897031615,47753.517454481887,62040.00101265993,75605.453449477267,73303.309790535903,62768.767629691916,59498.861322862824,49175.670627598956,43200.445986821112,41986.272122786118,45406.15842643279,44564.299111817127,43771.870806807303]
[null,10291,"Oregon Trail Coop",{"$f":"+Staging!D98","v":0},{"$f":"+Staging!E98","v":0},{"$f":"IF($E102=1,Staging!AD98*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31013.293000000001},{"$f":"IF($E102=1,Staging!AE98*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32982.105000000003},{"$f":"IF($E102=1,Staging!AF98*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39927.355000000003},{"$f":"IF($E102=1,Staging!AG98*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41387.538999999997},{"$f":"IF($E102=1,Staging!AH98*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35853.741999999998},{"$f":"IF($E102=1,Staging!AI98*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33837.949000000001},{"$f":"IF($E102=1,Staging!AJ98*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32601.266},{"$f":"IF($E102=1,Staging!AK98*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32716.828000000001},{"$f":"IF($E102=1,Staging!AL98*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33724.879000000001},{"$f":"IF($E102=1,Staging!AM98*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37669.019999999997},{"$f":"IF($E102=1,Staging!AN98*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38405.065999999999},{"$f":"IF($E102=1,Staging!AO98*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28236.623},{"$f":"IF($E102=1,Staging!AP98*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32204.726999999999},{"$f":"IF($E102=1,Staging!AQ98*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32980.476999999999},{"$f":"IF($E102=1,Staging!AR98*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39841.675999999999},{"$f":"IF($E102=1,Staging!AS98*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41337.809000000001},{"$f":"IF($E102=1,Staging!AT98*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35410.148000000001},{"$f":"IF($E102=1,Staging!AU98*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33851.305},{"$f":"IF($E102=1,Staging!AV98*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32634.098000000002},{"$f":"IF($E102=1,Staging!AW98*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32767.155999999999},{"$f":"IF($E102=1,Staging!AX98*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33773.074000000001},{"$f":"IF($E102=1,Staging!AY98*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37725.870999999999},{"$f":"IF($E102=1,Staging!AZ98*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37067.754000000001},{"$f":"IF($E102=1,Staging!BA98*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29445.809000000001},{"$f":"IF($E102=1,Staging!BB98*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19792.675999999999},{"$f":"IF($E102=1,Staging!BC98*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21853.398000000001},{"$f":"IF($E102=1,Staging!BD98*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29115.844000000001},{"$f":"IF($E102=1,Staging!BE98*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27431.563999999998},{"$f":"IF($E102=1,Staging!BF98*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22351.15},{"$f":"IF($E102=1,Staging!BG98*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22489.348000000002},{"$f":"IF($E102=1,Staging!BH98*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19670.388999999999},{"$f":"IF($E102=1,Staging!BI98*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20648.539000000001},{"$f":"IF($E102=1,Staging!BJ98*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21340.690999999999},{"$f":"IF($E102=1,Staging!BK98*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22901.381000000001},{"$f":"IF($E102=1,Staging!BL98*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21223.025000000001},{"$f":"IF($E102=1,Staging!BM98*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19591.778999999999},{"$f":"IF($E102=1,Staging!BN98*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18612.275000000001},{"$f":"IF($E102=1,Staging!BO98*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21852.313999999998},{"$f":"IF($E102=1,Staging!BP98*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29053.368999999999},{"$f":"IF($E102=1,Staging!BQ98*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27398.607},{"$f":"IF($E102=1,Staging!BR98*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22408.775000000001},{"$f":"IF($E102=1,Staging!BS98*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22498.223000000002},{"$f":"IF($E102=1,Staging!BT98*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19690.197},{"$f":"IF($E102=1,Staging!BU98*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20680.305},{"$f":"IF($E102=1,Staging!BV98*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21371.187999999998},{"$f":"IF($E102=1,Staging!BW98*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22935.949000000001},{"$f":"IF($E102=1,Staging!BX98*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.395},{"$f":"IF($E102=1,Staging!BY98*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B102,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B102,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18475.344000000001},1373427.294,{"$f":"+VLOOKUP($B102,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},90409.329025579747,97579.893280062533,122862.51828736067,122463.73898256448,103575.72811427599,100234.54385043913,93017.520354873865,94963.783166379828,97989.297991956293,107785.15637051041,106108.31373743134,85110.742267029622,90428.962272357094,97575.067270340776,122598.87793178638,122316.59729161201,102888.89546446128,100274.10396184195,93111.193345933367,95109.869612581169,98129.330571980128,107947.83667388558,106259.67462788612,85275.792867215045]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},{"$f":"+Staging!E101","v":1},{"$f":"IF($E105=1,Staging!AD101*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4303.1769476128993},{"$f":"IF($E105=1,Staging!AE101*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18711.167547295441},{"$f":"IF($E105=1,Staging!AF101*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16428.98438709676},{"$f":"IF($E105=1,Staging!AG101*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24047.165295483865},{"$f":"IF($E105=1,Staging!AH101*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21854.95547586208},{"$f":"IF($E105=1,Staging!AI101*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20150.764792764443},{"$f":"IF($E105=1,Staging!AJ101*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1307.8282879999999},{"$f":"IF($E105=1,Staging!AK101*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!AL101*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!AM101*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4809.4330590967647},{"$f":"IF($E105=1,Staging!AN101*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5125.8431287741823},{"$f":"IF($E105=1,Staging!AO101*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9416.3636736000008},{"$f":"IF($E105=1,Staging!AP101*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4456.4742348387263},{"$f":"IF($E105=1,Staging!AQ101*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.044138696237},{"$f":"IF($E105=1,Staging!AR101*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16384.096451612921},{"$f":"IF($E105=1,Staging!AS101*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23981.462658064494},{"$f":"IF($E105=1,Staging!AT101*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21670.698239999998},{"$f":"IF($E105=1,Staging!AU101*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20095.708058358025},{"$f":"IF($E105=1,Staging!AV101*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1304.2549866666652},{"$f":"IF($E105=1,Staging!AW101*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!AX101*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!AY101*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4796.2925316128994},{"$f":"IF($E105=1,Staging!AZ101*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4922.5107561290342},{"$f":"IF($E105=1,Staging!BA101*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9781.9124000000011},{"$f":"IF($E105=1,Staging!BB101*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3392.8895163870939},{"$f":"IF($E105=1,Staging!BC101*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15015.71195670459},{"$f":"IF($E105=1,Staging!BD101*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14128.926572903212},{"$f":"IF($E105=1,Staging!BE101*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18960.264944516126},{"$f":"IF($E105=1,Staging!BF101*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16172.667052137938},{"$f":"IF($E105=1,Staging!BG101*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15839.663671235545},{"$f":"IF($E105=1,Staging!BH101*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":955.72067200000004},{"$f":"IF($E105=1,Staging!BI101*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!BJ101*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!BK101*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3792.0529889032186},{"$f":"IF($E105=1,Staging!BL101*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3701.9978152257986},{"$f":"IF($E105=1,Staging!BM101*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8239.3182144000002},{"$f":"IF($E105=1,Staging!BN101*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3218.5647251613027},{"$f":"IF($E105=1,Staging!BO101*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14974.685421303731},{"$f":"IF($E105=1,Staging!BP101*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14090.322948387111},{"$f":"IF($E105=1,Staging!BQ101*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18908.460941935467},{"$f":"IF($E105=1,Staging!BR101*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16253.023679999998},{"$f":"IF($E105=1,Staging!BS101*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15796.385901642005},{"$f":"IF($E105=1,Staging!BT101*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":953.10941333333233},{"$f":"IF($E105=1,Staging!BU101*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!BV101*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,Staging!BW101*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3781.6921883870937},{"$f":"IF($E105=1,Staging!BX101*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3881.210403870969},{"$f":"IF($E105=1,Staging!BY101*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B105,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7825.5299199999999},0,{"$f":"+VLOOKUP($B105,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10326,"U.S. Naval Base,  Bremerton",{"$f":"+Staging!D103","v":0},{"$f":"+Staging!E103","v":0},{"$f":"IF($E107=1,Staging!AD103*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14123.505999999999},{"$f":"IF($E107=1,Staging!AE103*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13772.592000000001},{"$f":"IF($E107=1,Staging!AF103*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14605.761},{"$f":"IF($E107=1,Staging!AG103*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15410.978999999999},{"$f":"IF($E107=1,Staging!AH103*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14510.85},{"$f":"IF($E107=1,Staging!AI103*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15135.062},{"$f":"IF($E107=1,Staging!AJ103*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14614.380999999999},{"$f":"IF($E107=1,Staging!AK103*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14479.27},{"$f":"IF($E107=1,Staging!AL103*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14246.388000000001},{"$f":"IF($E107=1,Staging!AM103*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15142.439},{"$f":"IF($E107=1,Staging!AN103*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15517.016},{"$f":"IF($E107=1,Staging!AO103*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14047.892},{"$f":"IF($E107=1,Staging!AP103*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15656.163},{"$f":"IF($E107=1,Staging!AQ103*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14841.088},{"$f":"IF($E107=1,Staging!AR103*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15623.790999999999},{"$f":"IF($E107=1,Staging!AS103*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16225.379000000001},{"$f":"IF($E107=1,Staging!AT103*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14781.985000000001},{"$f":"IF($E107=1,Staging!AU103*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15887.852000000001},{"$f":"IF($E107=1,Staging!AV103*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15721.663},{"$f":"IF($E107=1,Staging!AW103*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15309.864},{"$f":"IF($E107=1,Staging!AX103*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14313.915000000001},{"$f":"IF($E107=1,Staging!AY103*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15210.508},{"$f":"IF($E107=1,Staging!AZ103*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15070.439},{"$f":"IF($E107=1,Staging!BA103*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14638.802},{"$f":"IF($E107=1,Staging!BB103*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10265.691000000001},{"$f":"IF($E107=1,Staging!BC103*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9942.3889999999992},{"$f":"IF($E107=1,Staging!BD103*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11468.204},{"$f":"IF($E107=1,Staging!BE103*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11057.456},{"$f":"IF($E107=1,Staging!BF103*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9851.7369999999992},{"$f":"IF($E107=1,Staging!BG103*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10967.967000000001},{"$f":"IF($E107=1,Staging!BH103*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.0300000000007},{"$f":"IF($E107=1,Staging!BI103*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10403.959000000001},{"$f":"IF($E107=1,Staging!BJ103*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10096.763000000001},{"$f":"IF($E107=1,Staging!BK103*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10620.245000000001},{"$f":"IF($E107=1,Staging!BL103*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10053.972},{"$f":"IF($E107=1,Staging!BM103*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11094.757},{"$f":"IF($E107=1,Staging!BN103*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10465.663},{"$f":"IF($E107=1,Staging!BO103*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10719.583000000001},{"$f":"IF($E107=1,Staging!BP103*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12276.977999999999},{"$f":"IF($E107=1,Staging!BQ103*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11639.915000000001},{"$f":"IF($E107=1,Staging!BR103*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10166.619000000001},{"$f":"IF($E107=1,Staging!BS103*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11516.612999999999},{"$f":"IF($E107=1,Staging!BT103*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10536.473},{"$f":"IF($E107=1,Staging!BU103*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10995.829},{"$f":"IF($E107=1,Staging!BV103*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10145.023999999999},{"$f":"IF($E107=1,Staging!BW103*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10668.18},{"$f":"IF($E107=1,Staging!BX103*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10616.491},{"$f":"IF($E107=1,Staging!BY103*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B107,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B107,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10619.673000000001},614872.79599999997,{"$f":"+VLOOKUP($B107,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},43400.62751765806,42200.85872320184,46398.675728169859,47100.63592541992,43353.274966516467,46450.395177488892,43436.598373305416,44279.758503963334,43318.688563510535,45844.750531931379,45503.627095492484,44741.396941285842,46483.844478646672,45485.26797222576,49649.477300348226,49586.349463003324,44396.093454391055,48766.303285249502,46726.408411232551,46811.036193067979,43524.733553799248,46051.179894675814,45709.946129106116,44947.509552654737]
[null,10338,"Riverside Elec Coop",{"$f":"+Staging!D106","v":0},{"$f":"+Staging!E106","v":0},{"$f":"IF($E110=1,Staging!AD106*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":809.89300000000003},{"$f":"IF($E110=1,Staging!AE106*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":839.47699999999998},{"$f":"IF($E110=1,Staging!AF106*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1242.7650000000001},{"$f":"IF($E110=1,Staging!AG106*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1288.43},{"$f":"IF($E110=1,Staging!AH106*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1054.4690000000001},{"$f":"IF($E110=1,Staging!AI106*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":894.03700000000003},{"$f":"IF($E110=1,Staging!AJ106*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1020.442},{"$f":"IF($E110=1,Staging!AK106*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1301.6569999999999},{"$f":"IF($E110=1,Staging!AL106*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1569.155},{"$f":"IF($E110=1,Staging!AM106*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1632.8869999999999},{"$f":"IF($E110=1,Staging!AN106*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1550.5709999999999},{"$f":"IF($E110=1,Staging!AO106*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":927.67100000000005},{"$f":"IF($E110=1,Staging!AP106*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":852.452},{"$f":"IF($E110=1,Staging!AQ106*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":850.52200000000005},{"$f":"IF($E110=1,Staging!AR106*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1254.741},{"$f":"IF($E110=1,Staging!AS106*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1300.778},{"$f":"IF($E110=1,Staging!AT106*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1036.191},{"$f":"IF($E110=1,Staging!AU106*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":905.23400000000004},{"$f":"IF($E110=1,Staging!AV106*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1032.5219999999999},{"$f":"IF($E110=1,Staging!AW106*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1314.578},{"$f":"IF($E110=1,Staging!AX106*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1582.9290000000001},{"$f":"IF($E110=1,Staging!AY106*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1646.8969999999999},{"$f":"IF($E110=1,Staging!AZ106*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1510.152},{"$f":"IF($E110=1,Staging!BA106*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":976.43200000000002},{"$f":"IF($E110=1,Staging!BB106*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":584.73699999999997},{"$f":"IF($E110=1,Staging!BC106*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.86300000000006},{"$f":"IF($E110=1,Staging!BD106*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1036.0160000000001},{"$f":"IF($E110=1,Staging!BE106*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1008.99},{"$f":"IF($E110=1,Staging!BF106*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":765.61900000000003},{"$f":"IF($E110=1,Staging!BG106*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":694.92200000000003},{"$f":"IF($E110=1,Staging!BH106*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":692.476},{"$f":"IF($E110=1,Staging!BI106*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":884.76499999999999},{"$f":"IF($E110=1,Staging!BJ106*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1052.3620000000001},{"$f":"IF($E110=1,Staging!BK106*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1082.5},{"$f":"IF($E110=1,Staging!BL106*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":916.20299999999997},{"$f":"IF($E110=1,Staging!BM106*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":699.79100000000005},{"$f":"IF($E110=1,Staging!BN106*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":562.04200000000003},{"$f":"IF($E110=1,Staging!BO106*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":657.4},{"$f":"IF($E110=1,Staging!BP106*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1045.999},{"$f":"IF($E110=1,Staging!BQ106*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1018.66},{"$f":"IF($E110=1,Staging!BR106*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":761.37400000000002},{"$f":"IF($E110=1,Staging!BS106*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":703.62599999999998},{"$f":"IF($E110=1,Staging!BT106*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":700.673},{"$f":"IF($E110=1,Staging!BU106*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":893.54700000000003},{"$f":"IF($E110=1,Staging!BV106*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1061.5999999999999},{"$f":"IF($E110=1,Staging!BW106*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1091.788},{"$f":"IF($E110=1,Staging!BX106*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":979.17700000000002},{"$f":"IF($E110=1,Staging!BY106*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B110,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B110,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":671.07},48609.082000000024,{"$f":"+VLOOKUP($B110,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},2481.7470273806666,2648.5041700893721,4055.0955972562915,4088.2637370807242,3238.8504360089937,2827.5558928746382,3048.1411949024732,3890.7425618979164,4664.9950323583189,4832.0368954045907,4389.6295373826142,2896.0720626079992,2517.0950572895954,2683.3503804033394,4094.1716840852368,4127.4448145341476,3198.7707099901245,2862.9697643616291,3084.2241591827465,3929.3630961867548,4705.9449349088763,4873.4957355585493,4429.766207468997,2931.7332848882515]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D111","v":0},{"$f":"+Staging!E111","v":1},{"$f":"IF($E115=1,Staging!AD111*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":297821.42932645167},{"$f":"IF($E115=1,Staging!AE111*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":331538.71516227443},{"$f":"IF($E115=1,Staging!AF111*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":373673.69767741923},{"$f":"IF($E115=1,Staging!AG111*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":381356.708283871},{"$f":"IF($E115=1,Staging!AH111*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":328514.93627586198},{"$f":"IF($E115=1,Staging!AI111*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":323680.26399698498},{"$f":"IF($E115=1,Staging!AJ111*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":292736.67321600002},{"$f":"IF($E115=1,Staging!AK111*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":268765.68012387096},{"$f":"IF($E115=1,Staging!AL111*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256216.76280000003},{"$f":"IF($E115=1,Staging!AM111*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257869.77417290336},{"$f":"IF($E115=1,Staging!AN111*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":267787.84241032274},{"$f":"IF($E115=1,Staging!AO111*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":249432.43161600002},{"$f":"IF($E115=1,Staging!AP111*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":308344.328500645},{"$f":"IF($E115=1,Staging!AQ111*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":330539.87231067958},{"$f":"IF($E115=1,Staging!AR111*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":372547.91270967759},{"$f":"IF($E115=1,Staging!AS111*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380207.77633548365},{"$f":"IF($E115=1,Staging!AT111*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325653.63072000002},{"$f":"IF($E115=1,Staging!AU111*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322705.09668436082},{"$f":"IF($E115=1,Staging!AV111*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":291854.73116800003},{"$f":"IF($E115=1,Staging!AW111*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":267955.95665548398},{"$f":"IF($E115=1,Staging!AX111*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":255444.8460666668},{"$f":"IF($E115=1,Staging!AY111*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257092.87733161301},{"$f":"IF($E115=1,Staging!AZ111*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257092.87733161301},{"$f":"IF($E115=1,Staging!BA111*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":259042.66080000001},{"$f":"IF($E115=1,Staging!BB111*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":234820.74235354844},{"$f":"IF($E115=1,Staging!BC111*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":266059.81891772553},{"$f":"IF($E115=1,Staging!BD111*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":321359.38000258052},{"$f":"IF($E115=1,Staging!BE111*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":300685.09691612906},{"$f":"IF($E115=1,Staging!BF111*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243101.05284413788},{"$f":"IF($E115=1,Staging!BG111*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":254431.36136301461},{"$f":"IF($E115=1,Staging!BH111*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213922.953504},{"$f":"IF($E115=1,Staging!BI111*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":211911.40163612904},{"$f":"IF($E115=1,Staging!BJ111*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204973.41024},{"$f":"IF($E115=1,Staging!BK111*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203320.3988670969},{"$f":"IF($E115=1,Staging!BL111*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":193402.33062967751},{"$f":"IF($E115=1,Staging!BM111*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":218253.377664},{"$f":"IF($E115=1,Staging!BN111*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222693.12613935472},{"$f":"IF($E115=1,Staging!BO111*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":265258.24752932036},{"$f":"IF($E115=1,Staging!BP111*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":320391.20493032277},{"$f":"IF($E115=1,Staging!BQ111*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":299779.20826451626},{"$f":"IF($E115=1,Staging!BR111*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":244240.22304000001},{"$f":"IF($E115=1,Staging!BS111*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":253664.82359563941},{"$f":"IF($E115=1,Staging!BT111*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213278.45739200001},{"$f":"IF($E115=1,Staging!BU111*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":211272.96582451623},{"$f":"IF($E115=1,Staging!BV111*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204355.87685333344},{"$f":"IF($E115=1,Staging!BW111*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":202707.84558838719},{"$f":"IF($E115=1,Staging!BX111*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":202707.84558838719},{"$f":"IF($E115=1,Staging!BY111*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B115,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":207234.12864000001},0,{"$f":"+VLOOKUP($B115,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10369,"Surprise Valley Elec Coop",{"$f":"+Staging!D114","v":0},{"$f":"+Staging!E114","v":0},{"$f":"IF($E118=1,Staging!AD114*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8909999999996},{"$f":"IF($E118=1,Staging!AE114*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.8649999999998},{"$f":"IF($E118=1,Staging!AF114*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5616.5940000000001},{"$f":"IF($E118=1,Staging!AG114*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5999.4629999999997},{"$f":"IF($E118=1,Staging!AH114*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4978.28},{"$f":"IF($E118=1,Staging!AI114*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4865.7619999999997},{"$f":"IF($E118=1,Staging!AJ114*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5946.8540000000003},{"$f":"IF($E118=1,Staging!AK114*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9048.4529999999995},{"$f":"IF($E118=1,Staging!AL114*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10202.438},{"$f":"IF($E118=1,Staging!AM114*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13848.736999999999},{"$f":"IF($E118=1,Staging!AN114*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14559.83},{"$f":"IF($E118=1,Staging!AO114*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8705.0660000000007},{"$f":"IF($E118=1,Staging!AP114*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5505.0150000000003},{"$f":"IF($E118=1,Staging!AQ114*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.8649999999998},{"$f":"IF($E118=1,Staging!AR114*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5616.5940000000001},{"$f":"IF($E118=1,Staging!AS114*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5999.4629999999997},{"$f":"IF($E118=1,Staging!AT114*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4778.8329999999996},{"$f":"IF($E118=1,Staging!AU114*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4865.7619999999997},{"$f":"IF($E118=1,Staging!AV114*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5946.8540000000003},{"$f":"IF($E118=1,Staging!AW114*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9048.4529999999995},{"$f":"IF($E118=1,Staging!AX114*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10202.438},{"$f":"IF($E118=1,Staging!AY114*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13848.736999999999},{"$f":"IF($E118=1,Staging!AZ114*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14010.224},{"$f":"IF($E118=1,Staging!BA114*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9075.5229999999992},{"$f":"IF($E118=1,Staging!BB114*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3739.08},{"$f":"IF($E118=1,Staging!BC114*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3531.1439999999998},{"$f":"IF($E118=1,Staging!BD114*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4518.9790000000003},{"$f":"IF($E118=1,Staging!BE114*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4437.6049999999996},{"$f":"IF($E118=1,Staging!BF114*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3488.7649999999999},{"$f":"IF($E118=1,Staging!BG114*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3588.8429999999998},{"$f":"IF($E118=1,Staging!BH114*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3847.6590000000001},{"$f":"IF($E118=1,Staging!BI114*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6403.0230000000001},{"$f":"IF($E118=1,Staging!BJ114*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7305.0230000000001},{"$f":"IF($E118=1,Staging!BK114*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10010.212},{"$f":"IF($E118=1,Staging!BL114*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9642.4089999999997},{"$f":"IF($E118=1,Staging!BM114*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7092.3220000000001},{"$f":"IF($E118=1,Staging!BN114*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3536.9549999999999},{"$f":"IF($E118=1,Staging!BO114*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3531.1439999999998},{"$f":"IF($E118=1,Staging!BP114*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4518.9790000000003},{"$f":"IF($E118=1,Staging!BQ114*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4437.6049999999996},{"$f":"IF($E118=1,Staging!BR114*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3396.2449999999999},{"$f":"IF($E118=1,Staging!BS114*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3588.8429999999998},{"$f":"IF($E118=1,Staging!BT114*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3847.6590000000001},{"$f":"IF($E118=1,Staging!BU114*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6403.0230000000001},{"$f":"IF($E118=1,Staging!BV114*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7305.0230000000001},{"$f":"IF($E118=1,Staging!BW114*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10010.212},{"$f":"IF($E118=1,Staging!BX114*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10192.016},{"$f":"IF($E118=1,Staging!BY114*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B118,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6721.8649999999998},322554.62699999986,{"$f":"+VLOOKUP($B118,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},16090.206471187475,14725.395974056388,18036.273537461366,18572.784526053416,15067.124441212603,15044.987434966777,17429.356547895353,27495.93414141651,31154.56378661935,42457.050082944523,43067.935362215379,28111.485275219242,16090.204691685369,14725.395974056388,18036.273537461366,18572.784526053416,14547.568548722658,15044.987434966777,17429.356547895353,27495.93414141651,31154.56378661935,42457.050082944523,43067.937141717484,28111.485275219238]
[null,10379,"Steilacoom, Town of",{"$f":"+Staging!D119","v":0},{"$f":"+Staging!E119","v":0},{"$f":"IF($E123=1,Staging!AD119*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1990.056},{"$f":"IF($E123=1,Staging!AE119*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2353.6559999999999},{"$f":"IF($E123=1,Staging!AF119*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2744.2979999999998},{"$f":"IF($E123=1,Staging!AG119*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2733.873},{"$f":"IF($E123=1,Staging!AH119*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2419.549},{"$f":"IF($E123=1,Staging!AI119*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2269.652},{"$f":"IF($E123=1,Staging!AJ119*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1970.991},{"$f":"IF($E123=1,Staging!AK119*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1617.3789999999999},{"$f":"IF($E123=1,Staging!AL119*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1518.2439999999999},{"$f":"IF($E123=1,Staging!AM119*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1608.35},{"$f":"IF($E123=1,Staging!AN119*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1684.79},{"$f":"IF($E123=1,Staging!AO119*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1519.6659999999999},{"$f":"IF($E123=1,Staging!AP119*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2000.3389999999999},{"$f":"IF($E123=1,Staging!AQ119*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2364.1210000000001},{"$f":"IF($E123=1,Staging!AR119*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2753.8989999999999},{"$f":"IF($E123=1,Staging!AS119*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2743.317},{"$f":"IF($E123=1,Staging!AT119*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2358.252},{"$f":"IF($E123=1,Staging!AU119*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2279.759},{"$f":"IF($E123=1,Staging!AV119*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1981.0630000000001},{"$f":"IF($E123=1,Staging!AW119*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1626.614},{"$f":"IF($E123=1,Staging!AX119*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1527.931},{"$f":"IF($E123=1,Staging!AY119*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.557},{"$f":"IF($E123=1,Staging!AZ119*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1695.4179999999999},{"$f":"IF($E123=1,Staging!BA119*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1529.145},{"$f":"IF($E123=1,Staging!BB119*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1190.402},{"$f":"IF($E123=1,Staging!BC119*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1619.9749999999999},{"$f":"IF($E123=1,Staging!BD119*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1788.55},{"$f":"IF($E123=1,Staging!BE119*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1880.6790000000001},{"$f":"IF($E123=1,Staging!BF119*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1549.9939999999999},{"$f":"IF($E123=1,Staging!BG119*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1420.9849999999999},{"$f":"IF($E123=1,Staging!BH119*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1244.8389999999999},{"$f":"IF($E123=1,Staging!BI119*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1116.8040000000001},{"$f":"IF($E123=1,Staging!BJ119*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":928.65},{"$f":"IF($E123=1,Staging!BK119*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1110.595},{"$f":"IF($E123=1,Staging!BL119*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1050.769},{"$f":"IF($E123=1,Staging!BM119*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":983.47799999999995},{"$f":"IF($E123=1,Staging!BN119*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1196.5530000000001},{"$f":"IF($E123=1,Staging!BO119*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1627.1769999999999},{"$f":"IF($E123=1,Staging!BP119*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1794.808},{"$f":"IF($E123=1,Staging!BQ119*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1887.1759999999999},{"$f":"IF($E123=1,Staging!BR119*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1510.7260000000001},{"$f":"IF($E123=1,Staging!BS119*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1427.3130000000001},{"$f":"IF($E123=1,Staging!BT119*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1251.201},{"$f":"IF($E123=1,Staging!BU119*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1123.181},{"$f":"IF($E123=1,Staging!BV119*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":934.57500000000005},{"$f":"IF($E123=1,Staging!BW119*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1117.643},{"$f":"IF($E123=1,Staging!BX119*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1057.3969999999999},{"$f":"IF($E123=1,Staging!BY119*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B123,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":989.61199999999997},80712.000999999989,{"$f":"+VLOOKUP($B123,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},5659.6317211081505,7071.0847480390239,8066.2125793711584,8211.6050197496879,7063.81014341419,6567.4963279802523,5722.5762697357495,4865.484417060261,4354.2530354399287,4838.3683639112342,4867.9330119633369,4454.350029115787,5688.8760587804882,7102.5232118127378,8094.4337033303664,8239.9720628818995,6884.8545137428537,6596.7424451547022,5751.8206074080881,4893.2660039983502,4382.0346223780189,4869.0736728157135,4898.6401003699248,4482.1333955559867]
[null,10406,"U.S. DOE Albany Research Center",{"$f":"+Staging!D122","v":0},{"$f":"+Staging!E122","v":0},{"$f":"IF($E126=1,Staging!AD122*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":259.23},{"$f":"IF($E126=1,Staging!AE122*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.41500000000002},{"$f":"IF($E126=1,Staging!AF122*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380.63099999999997},{"$f":"IF($E126=1,Staging!AG122*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.16300000000001},{"$f":"IF($E126=1,Staging!AH122*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":371.94299999999998},{"$f":"IF($E126=1,Staging!AI122*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.041},{"$f":"IF($E126=1,Staging!AJ122*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":259.572},{"$f":"IF($E126=1,Staging!AK122*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.17099999999999},{"$f":"IF($E126=1,Staging!AL122*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.83699999999999},{"$f":"IF($E126=1,Staging!AM122*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":210.05500000000001},{"$f":"IF($E126=1,Staging!AN122*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":223.983},{"$f":"IF($E126=1,Staging!AO122*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.79},{"$f":"IF($E126=1,Staging!AP122*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":271.59300000000002},{"$f":"IF($E126=1,Staging!AQ122*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.25099999999998},{"$f":"IF($E126=1,Staging!AR122*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.108},{"$f":"IF($E126=1,Staging!AS122*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":368.49799999999999},{"$f":"IF($E126=1,Staging!AT122*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":360.28699999999998},{"$f":"IF($E126=1,Staging!AU122*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":324.983},{"$f":"IF($E126=1,Staging!AV122*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":261.94299999999998},{"$f":"IF($E126=1,Staging!AW122*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":216.12799999999999},{"$f":"IF($E126=1,Staging!AX122*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":189.553},{"$f":"IF($E126=1,Staging!AY122*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":211.97399999999999},{"$f":"IF($E126=1,Staging!AZ122*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":217.99},{"$f":"IF($E126=1,Staging!BA122*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204.55099999999999},{"$f":"IF($E126=1,Staging!BB122*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.26900000000001},{"$f":"IF($E126=1,Staging!BC122*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.39400000000001},{"$f":"IF($E126=1,Staging!BD122*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.11399999999998},{"$f":"IF($E126=1,Staging!BE122*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286.56200000000001},{"$f":"IF($E126=1,Staging!BF122*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":279.05700000000002},{"$f":"IF($E126=1,Staging!BG122*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.66899999999998},{"$f":"IF($E126=1,Staging!BH122*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192.113},{"$f":"IF($E126=1,Staging!BI122*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.92599999999999},{"$f":"IF($E126=1,Staging!BJ122*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139.148},{"$f":"IF($E126=1,Staging!BK122*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.857},{"$f":"IF($E126=1,Staging!BL122*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.53399999999999},{"$f":"IF($E126=1,Staging!BM122*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.46899999999999},{"$f":"IF($E126=1,Staging!BN122*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.05699999999999},{"$f":"IF($E126=1,Staging!BO122*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":249.654},{"$f":"IF($E126=1,Staging!BP122*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.05599999999998},{"$f":"IF($E126=1,Staging!BQ122*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":289.17899999999997},{"$f":"IF($E126=1,Staging!BR122*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":274.00700000000001},{"$f":"IF($E126=1,Staging!BS122*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":260.02300000000002},{"$f":"IF($E126=1,Staging!BT122*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":193.86799999999999},{"$f":"IF($E126=1,Staging!BU122*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":163.405},{"$f":"IF($E126=1,Staging!BV122*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.41900000000001},{"$f":"IF($E126=1,Staging!BW122*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":147.18899999999999},{"$f":"IF($E126=1,Staging!BX122*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":150.86500000000001},{"$f":"IF($E126=1,Staging!BY122*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B126,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B126,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":149.916},11680.439999999997,{"$f":"+VLOOKUP($B126,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},808.78192939882661,992.62229236154542,1250.5362101465091,1159.7460125048685,1158.4558734752686,1031.5951680681228,803.77441046186891,669.26540498683266,581.87049737067696,633.34615490066028,650.43827266522237,625.06613158379321,816.16864265657739,1001.6906351130507,1261.9588341892709,1170.3376090623565,1128.7275112290661,1041.0194112415868,811.11663616687497,675.37977423608163,587.18587017262871,639.13131625959738,656.37825070771157,630.77477435200922]
[null,10409,"U.S. Naval Submarine Base, Bangor",{"$f":"+Staging!D124","v":0},{"$f":"+Staging!E124","v":0},{"$f":"IF($E128=1,Staging!AD124*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11409.191000000001},{"$f":"IF($E128=1,Staging!AE124*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11500.273999999999},{"$f":"IF($E128=1,Staging!AF124*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12246.377},{"$f":"IF($E128=1,Staging!AG124*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12891.891},{"$f":"IF($E128=1,Staging!AH124*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11580.38},{"$f":"IF($E128=1,Staging!AI124*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11767.441000000001},{"$f":"IF($E128=1,Staging!AJ124*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11449.789000000001},{"$f":"IF($E128=1,Staging!AK124*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10558.855},{"$f":"IF($E128=1,Staging!AL124*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10484.298000000001},{"$f":"IF($E128=1,Staging!AM124*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10701.311},{"$f":"IF($E128=1,Staging!AN124*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11082.871999999999},{"$f":"IF($E128=1,Staging!AO124*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9985.5290000000005},{"$f":"IF($E128=1,Staging!AP124*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11701.986999999999},{"$f":"IF($E128=1,Staging!AQ124*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11500.273999999999},{"$f":"IF($E128=1,Staging!AR124*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12246.377},{"$f":"IF($E128=1,Staging!AS124*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12891.891},{"$f":"IF($E128=1,Staging!AT124*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11136.994000000001},{"$f":"IF($E128=1,Staging!AU124*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11767.441000000001},{"$f":"IF($E128=1,Staging!AV124*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11449.789000000001},{"$f":"IF($E128=1,Staging!AW124*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10558.855},{"$f":"IF($E128=1,Staging!AX124*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10484.298000000001},{"$f":"IF($E128=1,Staging!AY124*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10701.311},{"$f":"IF($E128=1,Staging!AZ124*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10814.525},{"$f":"IF($E128=1,Staging!BA124*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10247.924000000001},{"$f":"IF($E128=1,Staging!BB124*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8319.6890000000003},{"$f":"IF($E128=1,Staging!BC124*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8262.5280000000002},{"$f":"IF($E128=1,Staging!BD124*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9644.875},{"$f":"IF($E128=1,Staging!BE124*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9698.1740000000009},{"$f":"IF($E128=1,Staging!BF124*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8051.2749999999996},{"$f":"IF($E128=1,Staging!BG124*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8527.5139999999992},{"$f":"IF($E128=1,Staging!BH124*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7941.8770000000004},{"$f":"IF($E128=1,Staging!BI124*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8035.5460000000003},{"$f":"IF($E128=1,Staging!BJ124*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7523.23},{"$f":"IF($E128=1,Staging!BK124*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7712.32},{"$f":"IF($E128=1,Staging!BL124*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7493.1580000000004},{"$f":"IF($E128=1,Staging!BM124*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7719.7070000000003},{"$f":"IF($E128=1,Staging!BN124*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8026.8940000000002},{"$f":"IF($E128=1,Staging!BO124*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8262.5280000000002},{"$f":"IF($E128=1,Staging!BP124*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9644.875},{"$f":"IF($E128=1,Staging!BQ124*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9698.1740000000009},{"$f":"IF($E128=1,Staging!BR124*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7817.7070000000003},{"$f":"IF($E128=1,Staging!BS124*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8527.5139999999992},{"$f":"IF($E128=1,Staging!BT124*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7941.8770000000004},{"$f":"IF($E128=1,Staging!BU124*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8035.5460000000003},{"$f":"IF($E128=1,Staging!BV124*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7523.23},{"$f":"IF($E128=1,Staging!BW124*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7712.32},{"$f":"IF($E128=1,Staging!BX124*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7761.5039999999999},{"$f":"IF($E128=1,Staging!BY124*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B128,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7457.3130000000001},468499.24899999995,{"$f":"+VLOOKUP($B128,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},35107.583583853695,35167.947854422098,38955.529120011088,40199.068327861896,34934.571491229064,36114.915240654795,34507.510559401948,33088.775809837796,32044.434068157225,32767.095213450513,33056.084576578789,31506.504816383673,35107.585363355807,35167.947854422098,38955.529120011088,40199.068327861896,33729.930419996235,36114.915240654795,34507.510559401948,33088.775809837796,32044.434068157225,32767.095213450513,33056.082797076677,31506.506595885781]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},{"$f":"+Staging!E127","v":0},{"$f":"IF($E131=1,Staging!AD127*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8042.2820000000002},{"$f":"IF($E131=1,Staging!AE127*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7999.3130000000001},{"$f":"IF($E131=1,Staging!AF127*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10586.226000000001},{"$f":"IF($E131=1,Staging!AG127*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10382.602000000001},{"$f":"IF($E131=1,Staging!AH127*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8969.4609999999993},{"$f":"IF($E131=1,Staging!AI127*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8764.5470000000005},{"$f":"IF($E131=1,Staging!AJ127*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8071.1719999999996},{"$f":"IF($E131=1,Staging!AK127*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10570.579},{"$f":"IF($E131=1,Staging!AL127*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13635.736999999999},{"$f":"IF($E131=1,Staging!AM127*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16226.937},{"$f":"IF($E131=1,Staging!AN127*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13296.789000000001},{"$f":"IF($E131=1,Staging!AO127*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9497.6630000000005},{"$f":"IF($E131=1,Staging!AP127*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8116.6819999999998},{"$f":"IF($E131=1,Staging!AQ127*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8073.4849999999997},{"$f":"IF($E131=1,Staging!AR127*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10685.466},{"$f":"IF($E131=1,Staging!AS127*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10479.932000000001},{"$f":"IF($E131=1,Staging!AT127*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8793.6640000000007},{"$f":"IF($E131=1,Staging!AU127*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8846.0360000000001},{"$f":"IF($E131=1,Staging!AV127*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8146.116},{"$f":"IF($E131=1,Staging!AW127*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10669.723},{"$f":"IF($E131=1,Staging!AX127*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13764.482},{"$f":"IF($E131=1,Staging!AY127*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16379.41},{"$f":"IF($E131=1,Staging!AZ127*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13421.058000000001},{"$f":"IF($E131=1,Staging!BA127*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9585.5130000000008},{"$f":"IF($E131=1,Staging!BB127*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5455.75},{"$f":"IF($E131=1,Staging!BC127*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6291.9},{"$f":"IF($E131=1,Staging!BD127*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.2489999999998},{"$f":"IF($E131=1,Staging!BE127*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8146.44},{"$f":"IF($E131=1,Staging!BF127*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6525.826},{"$f":"IF($E131=1,Staging!BG127*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6395.7860000000001},{"$f":"IF($E131=1,Staging!BH127*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5680.8770000000004},{"$f":"IF($E131=1,Staging!BI127*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8203.41},{"$f":"IF($E131=1,Staging!BJ127*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9370.09},{"$f":"IF($E131=1,Staging!BK127*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12029.588},{"$f":"IF($E131=1,Staging!BL127*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9132.7649999999994},{"$f":"IF($E131=1,Staging!BM127*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7234.3869999999997},{"$f":"IF($E131=1,Staging!BN127*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5506.1270000000004},{"$f":"IF($E131=1,Staging!BO127*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6350.259},{"$f":"IF($E131=1,Staging!BP127*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8267.0040000000008},{"$f":"IF($E131=1,Staging!BQ127*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8222.732},{"$f":"IF($E131=1,Staging!BR127*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6397.8810000000003},{"$f":"IF($E131=1,Staging!BS127*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6455.2489999999998},{"$f":"IF($E131=1,Staging!BT127*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5733.5950000000003},{"$f":"IF($E131=1,Staging!BU127*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8280.2729999999992},{"$f":"IF($E131=1,Staging!BV127*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9458.5169999999998},{"$f":"IF($E131=1,Staging!BW127*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12142.579},{"$f":"IF($E131=1,Staging!BX127*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9218.0229999999992},{"$f":"IF($E131=1,Staging!BY127*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B131,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B131,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7301.2730000000001},438995.45499999996,{"$f":"+VLOOKUP($B131,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},24019.776422053958,25431.243685001707,33412.776876976255,32972.469331443841,27573.895908348655,26977.844558665038,24471.800209477253,33408.353034731314,40938.917684033659,50282.545852919764,39913.438664716901,29774.718276162621,24241.817356807605,25667.082879114689,33725.960350789283,33281.430046750327,27033.386378515901,27228.668940044583,24698.975007817655,33721.557862569651,41325.375716221643,50754.939600993857,40286.292403275504,30050.071314623558]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},{"$f":"+Staging!E133","v":0},{"$f":"IF($E137=1,Staging!AD133*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1113.442},{"$f":"IF($E137=1,Staging!AE133*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1135.3309999999999},{"$f":"IF($E137=1,Staging!AF133*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1176.288},{"$f":"IF($E137=1,Staging!AG133*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1236.568},{"$f":"IF($E137=1,Staging!AH133*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1154.7439999999999},{"$f":"IF($E137=1,Staging!AI133*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1189.4369999999999},{"$f":"IF($E137=1,Staging!AJ133*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1166.0619999999999},{"$f":"IF($E137=1,Staging!AK133*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1138.873},{"$f":"IF($E137=1,Staging!AL133*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1138.116},{"$f":"IF($E137=1,Staging!AM133*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1232.9680000000001},{"$f":"IF($E137=1,Staging!AN133*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1256.347},{"$f":"IF($E137=1,Staging!AO133*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1057.1869999999999},{"$f":"IF($E137=1,Staging!AP133*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1181.4570000000001},{"$f":"IF($E137=1,Staging!AQ133*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1152.748},{"$f":"IF($E137=1,Staging!AR133*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1197.5229999999999},{"$f":"IF($E137=1,Staging!AS133*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1250.1600000000001},{"$f":"IF($E137=1,Staging!AT133*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1137.4290000000001},{"$f":"IF($E137=1,Staging!AU133*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1203.653},{"$f":"IF($E137=1,Staging!AV133*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1178.5},{"$f":"IF($E137=1,Staging!AW133*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1149.8389999999999},{"$f":"IF($E137=1,Staging!AX133*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1147.731},{"$f":"IF($E137=1,Staging!AY133*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1241.1310000000001},{"$f":"IF($E137=1,Staging!AZ133*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1213.201},{"$f":"IF($E137=1,Staging!BA133*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1110.124},{"$f":"IF($E137=1,Staging!BB133*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":850.54399999999998},{"$f":"IF($E137=1,Staging!BC133*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":868.69},{"$f":"IF($E137=1,Staging!BD133*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":973.11699999999996},{"$f":"IF($E137=1,Staging!BE133*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":936.60900000000004},{"$f":"IF($E137=1,Staging!BF133*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":828.21500000000003},{"$f":"IF($E137=1,Staging!BG133*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":919.00800000000004},{"$f":"IF($E137=1,Staging!BH133*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":826.49099999999999},{"$f":"IF($E137=1,Staging!BI133*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":854.55},{"$f":"IF($E137=1,Staging!BJ133*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":842.64599999999996},{"$f":"IF($E137=1,Staging!BK133*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":846.47900000000004},{"$f":"IF($E137=1,Staging!BL133*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":776.43299999999999},{"$f":"IF($E137=1,Staging!BM133*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":861.48699999999997},{"$f":"IF($E137=1,Staging!BN133*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":814.79499999999996},{"$f":"IF($E137=1,Staging!BO133*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":883.11800000000005},{"$f":"IF($E137=1,Staging!BP133*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":986.56},{"$f":"IF($E137=1,Staging!BQ133*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":953.39099999999996},{"$f":"IF($E137=1,Staging!BR133*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":828.10900000000004},{"$f":"IF($E137=1,Staging!BS133*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":929.67499999999995},{"$f":"IF($E137=1,Staging!BT133*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":834.78800000000001},{"$f":"IF($E137=1,Staging!BU133*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":863.01099999999997},{"$f":"IF($E137=1,Staging!BV133*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":848.68899999999996},{"$f":"IF($E137=1,Staging!BW133*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":852.04},{"$f":"IF($E137=1,Staging!BX133*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":830.43600000000004},{"$f":"IF($E137=1,Staging!BY133*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B137,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":816.55200000000002},48984.292000000009,{"$f":"+VLOOKUP($B137,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},3494.9172306039918,3566.1595975695564,3824.870732299707,3867.1730564537079,3528.6797241330951,3751.9823258825841,3545.7522673744497,3547.3004342099698,3524.7701579978798,3700.3803237028064,3617.3362987450942,3414.2844310050496,3552.3346456785739,3622.8278422559156,3886.58030646311,3921.2236535365614,3497.6790178783908,3796.2616768805647,3582.6502436210085,3581.8708216969189,3552.6336020330195,3724.8022106576063,3636.6563531511179,3428.5240068876137]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},{"$f":"+Staging!E134","v":0},{"$f":"IF($E138=1,Staging!AD134*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6342.375},{"$f":"IF($E138=1,Staging!AE134*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5215.0209999999997},{"$f":"IF($E138=1,Staging!AF134*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6248.0919999999996},{"$f":"IF($E138=1,Staging!AG134*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5973.9949999999999},{"$f":"IF($E138=1,Staging!AH134*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5804.2030000000004},{"$f":"IF($E138=1,Staging!AI134*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5347.277},{"$f":"IF($E138=1,Staging!AJ134*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6602.2089999999998},{"$f":"IF($E138=1,Staging!AK134*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8894.2080000000005},{"$f":"IF($E138=1,Staging!AL134*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11156.981},{"$f":"IF($E138=1,Staging!AM134*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13383.751},{"$f":"IF($E138=1,Staging!AN134*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14041.782999999999},{"$f":"IF($E138=1,Staging!AO134*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8966.5849999999991},{"$f":"IF($E138=1,Staging!AP134*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6581.9030000000002},{"$f":"IF($E138=1,Staging!AQ134*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5226.7489999999998},{"$f":"IF($E138=1,Staging!AR134*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6262.3710000000001},{"$f":"IF($E138=1,Staging!AS134*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5987.6540000000005},{"$f":"IF($E138=1,Staging!AT134*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5638.9480000000003},{"$f":"IF($E138=1,Staging!AU134*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5359.3230000000003},{"$f":"IF($E138=1,Staging!AV134*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6616.7719999999999},{"$f":"IF($E138=1,Staging!AW134*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8914.6650000000009},{"$f":"IF($E138=1,Staging!AX134*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11183.005999999999},{"$f":"IF($E138=1,Staging!AY134*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13415.332},{"$f":"IF($E138=1,Staging!AZ134*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14075},{"$f":"IF($E138=1,Staging!BA134*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8987.2710000000006},{"$f":"IF($E138=1,Staging!BB134*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3946.5749999999998},{"$f":"IF($E138=1,Staging!BC134*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3711.3989999999999},{"$f":"IF($E138=1,Staging!BD134*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4511.6329999999998},{"$f":"IF($E138=1,Staging!BE134*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4260.5339999999997},{"$f":"IF($E138=1,Staging!BF134*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3853.5709999999999},{"$f":"IF($E138=1,Staging!BG134*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3507.76},{"$f":"IF($E138=1,Staging!BH134*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4189.0240000000003},{"$f":"IF($E138=1,Staging!BI134*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6131.8810000000003},{"$f":"IF($E138=1,Staging!BJ134*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6997.8239999999996},{"$f":"IF($E138=1,Staging!BK134*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9309.84},{"$f":"IF($E138=1,Staging!BL134*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8806.3979999999992},{"$f":"IF($E138=1,Staging!BM134*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6312.2219999999998},{"$f":"IF($E138=1,Staging!BN134*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4106.5910000000003},{"$f":"IF($E138=1,Staging!BO134*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3719.7959999999998},{"$f":"IF($E138=1,Staging!BP134*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4521.9740000000002},{"$f":"IF($E138=1,Staging!BQ134*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4270.3429999999998},{"$f":"IF($E138=1,Staging!BR134*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3743.9549999999999},{"$f":"IF($E138=1,Staging!BS134*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3515.6709999999998},{"$f":"IF($E138=1,Staging!BT134*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4198.2719999999999},{"$f":"IF($E138=1,Staging!BU134*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6145.9440000000004},{"$f":"IF($E138=1,Staging!BV134*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7014.2120000000004},{"$f":"IF($E138=1,Staging!BW134*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9331.92},{"$f":"IF($E138=1,Staging!BX134*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8827.2459999999992},{"$f":"IF($E138=1,Staging!BY134*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B138,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6326.8459999999995},{"$f":"+IF(AND(BC138=\"Yes\",D138=0),SUM(F138:BA138),0)","v":327486.90499999997},{"$f":"+VLOOKUP($B138,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AD138+F138)*$C$4)","v":18309.208232555091},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AE138+G138)*$C$4)","v":15884.583222898782},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AF138+H138)*$C$4)","v":19146.953338292908},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AG138+I138)*$C$4)","v":18212.365948238043},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AH138+J138)*$C$4)","v":17186.029208904361},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AI138+K138)*$C$4)","v":15757.557023795425},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AJ138+L138)*$C$4)","v":19203.021890768268},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AK138+M138)*$C$4)","v":26738.957077437979},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AL138+N138)*$C$4)","v":32306.513800381217},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AM138+O138)*$C$4)","v":40383.293063280325},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AN138+P138)*$C$4)","v":40658.386294433229},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AO138+Q138)*$C$4)","v":27188.669291620656},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AP138+R138)*$C$4)","v":19020.197623510241},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AQ138+S138)*$C$4)","v":15920.395702858366},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AR138+T138)*$C$4)","v":19190.764680236014},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AS138+U138)*$C$4)","v":18254.127303750665},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AT138+V138)*$C$4)","v":16696.895684483439},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AU138+W138)*$C$4)","v":15793.070547400566},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AV138+X138)*$C$4)","v":19245.393615504549},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AW138+Y138)*$C$4)","v":26800.385490268036},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AX138+Z138)*$C$4)","v":32381.98782336387},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AY138+AA138)*$C$4)","v":40478.782925993932},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(AZ138+AB138)*$C$4)","v":40754.59507599919},{"$f":"IF(OR($D138=1,$BC138=\"No\"),0,(BA138+AC138)*$C$4)","v":27251.503511117447}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},{"$f":"+Staging!E135","v":0},{"$f":"IF($E139=1,Staging!AD135*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1455.3789999999999},{"$f":"IF($E139=1,Staging!AE135*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1387.018},{"$f":"IF($E139=1,Staging!AF135*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1541.297},{"$f":"IF($E139=1,Staging!AG135*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.402},{"$f":"IF($E139=1,Staging!AH135*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1439.7},{"$f":"IF($E139=1,Staging!AI135*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1438.4590000000001},{"$f":"IF($E139=1,Staging!AJ135*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1363.222},{"$f":"IF($E139=1,Staging!AK135*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1414.943},{"$f":"IF($E139=1,Staging!AL135*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1539.6780000000001},{"$f":"IF($E139=1,Staging!AM135*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1650.6420000000001},{"$f":"IF($E139=1,Staging!AN135*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1795.1120000000001},{"$f":"IF($E139=1,Staging!AO135*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1528.136},{"$f":"IF($E139=1,Staging!AP135*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1707.6369999999999},{"$f":"IF($E139=1,Staging!AQ135*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1648.413},{"$f":"IF($E139=1,Staging!AR135*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1795.3109999999999},{"$f":"IF($E139=1,Staging!AS135*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1726.1769999999999},{"$f":"IF($E139=1,Staging!AT135*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1659.453},{"$f":"IF($E139=1,Staging!AU135*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1688.9259999999999},{"$f":"IF($E139=1,Staging!AV135*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1587.0730000000001},{"$f":"IF($E139=1,Staging!AW135*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.373},{"$f":"IF($E139=1,Staging!AX135*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1724.4829999999999},{"$f":"IF($E139=1,Staging!AY135*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1849.606},{"$f":"IF($E139=1,Staging!AZ135*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1932.89},{"$f":"IF($E139=1,Staging!BA135*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1605.463},{"$f":"IF($E139=1,Staging!BB135*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1027.002},{"$f":"IF($E139=1,Staging!BC135*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1105.421},{"$f":"IF($E139=1,Staging!BD135*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1219.3510000000001},{"$f":"IF($E139=1,Staging!BE135*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1171.521},{"$f":"IF($E139=1,Staging!BF135*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1069.326},{"$f":"IF($E139=1,Staging!BG135*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1040.7750000000001},{"$f":"IF($E139=1,Staging!BH135*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":981.60900000000004},{"$f":"IF($E139=1,Staging!BI135*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1098.258},{"$f":"IF($E139=1,Staging!BJ135*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1035.1859999999999},{"$f":"IF($E139=1,Staging!BK135*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1197.626},{"$f":"IF($E139=1,Staging!BL135*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.029},{"$f":"IF($E139=1,Staging!BM135*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1155.79},{"$f":"IF($E139=1,Staging!BN135*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1214.9000000000001},{"$f":"IF($E139=1,Staging!BO135*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1251.934},{"$f":"IF($E139=1,Staging!BP135*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1411.751},{"$f":"IF($E139=1,Staging!BQ135*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1374.729},{"$f":"IF($E139=1,Staging!BR135*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1229.4259999999999},{"$f":"IF($E139=1,Staging!BS135*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1219.124},{"$f":"IF($E139=1,Staging!BT135*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1139.327},{"$f":"IF($E139=1,Staging!BU135*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1262.5719999999999},{"$f":"IF($E139=1,Staging!BV135*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1153.5999999999999},{"$f":"IF($E139=1,Staging!BW135*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1334.11},{"$f":"IF($E139=1,Staging!BX135*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1289.7529999999999},{"$f":"IF($E139=1,Staging!BY135*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B139,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1213.03},66964.942999999999,{"$f":"+VLOOKUP($B139,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},4417.4022268101544,4435.3004590304536,4912.5789403959343,4713.764067179306,4464.81706052559,4411.802133670637,4172.6317116081218,4472.2464818339758,4581.9759204301445,5068.4989152560001,5319.1827159688755,4776.0519795283926,5200.6607574482196,5161.1736056319114,5706.9735952370838,5518.0687692698939,5140.7662754368057,5174.8811103836479,4851.6345521397425,5126.6477056977074,5121.5547706594789,5665.4293389818558,5734.700017609769,5015.5142399369124]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},{"$f":"+Staging!E136","v":0},{"$f":"IF($E140=1,Staging!AD136*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4915.0739999999996},{"$f":"IF($E140=1,Staging!AE136*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5386.9920000000002},{"$f":"IF($E140=1,Staging!AF136*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6347.7749999999996},{"$f":"IF($E140=1,Staging!AG136*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6548.4340000000002},{"$f":"IF($E140=1,Staging!AH136*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5708.1840000000002},{"$f":"IF($E140=1,Staging!AI136*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5054.473},{"$f":"IF($E140=1,Staging!AJ136*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4703.8509999999997},{"$f":"IF($E140=1,Staging!AK136*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4895.6229999999996},{"$f":"IF($E140=1,Staging!AL136*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5384.741},{"$f":"IF($E140=1,Staging!AM136*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6515.5159999999996},{"$f":"IF($E140=1,Staging!AN136*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6555.3310000000001},{"$f":"IF($E140=1,Staging!AO136*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4967.875},{"$f":"IF($E140=1,Staging!AP136*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4915.0129999999999},{"$f":"IF($E140=1,Staging!AQ136*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5389.2669999999998},{"$f":"IF($E140=1,Staging!AR136*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6352.1779999999999},{"$f":"IF($E140=1,Staging!AS136*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6552.9459999999999},{"$f":"IF($E140=1,Staging!AT136*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5547.6109999999999},{"$f":"IF($E140=1,Staging!AU136*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5055.2430000000004},{"$f":"IF($E140=1,Staging!AV136*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4703.7330000000002},{"$f":"IF($E140=1,Staging!AW136*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4894.9059999999999},{"$f":"IF($E140=1,Staging!AX136*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5384.0140000000001},{"$f":"IF($E140=1,Staging!AY136*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6514.9170000000004},{"$f":"IF($E140=1,Staging!AZ136*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6554.7250000000004},{"$f":"IF($E140=1,Staging!BA136*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4967.2449999999999},{"$f":"IF($E140=1,Staging!BB136*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2846.002},{"$f":"IF($E140=1,Staging!BC136*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3685.3809999999999},{"$f":"IF($E140=1,Staging!BD136*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4457.4530000000004},{"$f":"IF($E140=1,Staging!BE136*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4436.3909999999996},{"$f":"IF($E140=1,Staging!BF136*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3694.83},{"$f":"IF($E140=1,Staging!BG136*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3123.5320000000002},{"$f":"IF($E140=1,Staging!BH136*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2739.366},{"$f":"IF($E140=1,Staging!BI136*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2992.3270000000002},{"$f":"IF($E140=1,Staging!BJ136*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2938.4870000000001},{"$f":"IF($E140=1,Staging!BK136*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3814.252},{"$f":"IF($E140=1,Staging!BL136*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3458.5709999999999},{"$f":"IF($E140=1,Staging!BM136*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3003.616},{"$f":"IF($E140=1,Staging!BN136*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2845.9659999999999},{"$f":"IF($E140=1,Staging!BO136*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3686.9369999999999},{"$f":"IF($E140=1,Staging!BP136*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4460.5439999999999},{"$f":"IF($E140=1,Staging!BQ136*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4439.4470000000001},{"$f":"IF($E140=1,Staging!BR136*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3590.893},{"$f":"IF($E140=1,Staging!BS136*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3124.0079999999998},{"$f":"IF($E140=1,Staging!BT136*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2739.297},{"$f":"IF($E140=1,Staging!BU136*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2991.8890000000001},{"$f":"IF($E140=1,Staging!BV136*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2938.0909999999999},{"$f":"IF($E140=1,Staging!BW136*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3813.902},{"$f":"IF($E140=1,Staging!BX136*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3458.2510000000002},{"$f":"IF($E140=1,Staging!BY136*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B140,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3003.2339999999999},216098.334,{"$f":"+VLOOKUP($B140,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},13810.851116264121,16144.306894329404,19227.926022794822,19547.519263207323,16732.683251413484,14552.777151398024,13245.220355147416,14036.623666942003,14811.201786288497,18381.843949672624,17819.759736260734,14185.285052696225,13810.678504559472,16151.124166912021,19241.261611605609,19560.986535174237,16261.987148352129,14554.994411026826,13244.887588252886,14034.568342005194,14809.203405419201,18380.15520217043,17818.111917307069,14183.484196561112]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},{"$f":"+Staging!E137","v":0},{"$f":"IF($E141=1,Staging!AD137*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7092.4359999999997},{"$f":"IF($E141=1,Staging!AE137*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6528.0919999999996},{"$f":"IF($E141=1,Staging!AF137*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6800.7030000000004},{"$f":"IF($E141=1,Staging!AG137*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6832.3429999999998},{"$f":"IF($E141=1,Staging!AH137*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6517.7290000000003},{"$f":"IF($E141=1,Staging!AI137*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6914.1930000000002},{"$f":"IF($E141=1,Staging!AJ137*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6727.7849999999999},{"$f":"IF($E141=1,Staging!AK137*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6739.8270000000002},{"$f":"IF($E141=1,Staging!AL137*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7168.4459999999999},{"$f":"IF($E141=1,Staging!AM137*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7524.6130000000003},{"$f":"IF($E141=1,Staging!AN137*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7943.6459999999997},{"$f":"IF($E141=1,Staging!AO137*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7001.73},{"$f":"IF($E141=1,Staging!AP137*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7179.9639999999999},{"$f":"IF($E141=1,Staging!AQ137*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6608.674},{"$f":"IF($E141=1,Staging!AR137*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6884.3220000000001},{"$f":"IF($E141=1,Staging!AS137*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6916.6559999999999},{"$f":"IF($E141=1,Staging!AT137*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6370.6090000000004},{"$f":"IF($E141=1,Staging!AU137*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6999.6729999999998},{"$f":"IF($E141=1,Staging!AV137*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6810.7870000000003},{"$f":"IF($E141=1,Staging!AW137*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6822.9639999999999},{"$f":"IF($E141=1,Staging!AX137*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7168.4459999999999},{"$f":"IF($E141=1,Staging!AY137*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7524.6130000000003},{"$f":"IF($E141=1,Staging!AZ137*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7943.6459999999997},{"$f":"IF($E141=1,Staging!BA137*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7001.73},{"$f":"IF($E141=1,Staging!BB137*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5060.393},{"$f":"IF($E141=1,Staging!BC137*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5180.8370000000004},{"$f":"IF($E141=1,Staging!BD137*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5340.5190000000002},{"$f":"IF($E141=1,Staging!BE137*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5381.1030000000001},{"$f":"IF($E141=1,Staging!BF137*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4782.2190000000001},{"$f":"IF($E141=1,Staging!BG137*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5007.4849999999997},{"$f":"IF($E141=1,Staging!BH137*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4857.6400000000003},{"$f":"IF($E141=1,Staging!BI137*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5383.4939999999997},{"$f":"IF($E141=1,Staging!BJ137*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5152.1779999999999},{"$f":"IF($E141=1,Staging!BK137*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5889.0150000000003},{"$f":"IF($E141=1,Staging!BL137*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5744.9290000000001},{"$f":"IF($E141=1,Staging!BM137*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5582.83},{"$f":"IF($E141=1,Staging!BN137*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5122.8360000000002},{"$f":"IF($E141=1,Staging!BO137*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5244.7280000000001},{"$f":"IF($E141=1,Staging!BP137*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5406.1059999999998},{"$f":"IF($E141=1,Staging!BQ137*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5447.5290000000005},{"$f":"IF($E141=1,Staging!BR137*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4674.3019999999997},{"$f":"IF($E141=1,Staging!BS137*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5069.3580000000002},{"$f":"IF($E141=1,Staging!BT137*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4917.5519999999997},{"$f":"IF($E141=1,Staging!BU137*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5449.9560000000001},{"$f":"IF($E141=1,Staging!BV137*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5152.1779999999999},{"$f":"IF($E141=1,Staging!BW137*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5889.0150000000003},{"$f":"IF($E141=1,Staging!BX137*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5744.9290000000001},{"$f":"IF($E141=1,Staging!BY137*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B141,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5582.83},295087.58800000016,{"$f":"+VLOOKUP($B141,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},21625.98484545403,20836.063858916903,21605.330164465668,21733.852924843355,20108.281306551635,21214.651153273262,20616.288230349019,21573.47529719826,21924.576401966755,23869.579325978986,24358.848092560253,22394.251070817088,21892.858556361803,21093.153867225032,21870.842556259442,22002.09329337145,19654.442426976348,21476.866127657591,20870.603994867983,21839.687033321188,21924.576401966755,23869.579325978986,24358.848092560253,22394.251070817088]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},{"$f":"+Staging!E138","v":0},{"$f":"IF($E142=1,Staging!AD138*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2674.8850000000002},{"$f":"IF($E142=1,Staging!AE138*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2912.4209999999998},{"$f":"IF($E142=1,Staging!AF138*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3348.77},{"$f":"IF($E142=1,Staging!AG138*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3586.665},{"$f":"IF($E142=1,Staging!AH138*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3089.83},{"$f":"IF($E142=1,Staging!AI138*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2818.5729999999999},{"$f":"IF($E142=1,Staging!AJ138*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2604.9639999999999},{"$f":"IF($E142=1,Staging!AK138*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2549.8649999999998},{"$f":"IF($E142=1,Staging!AL138*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2780.2910000000002},{"$f":"IF($E142=1,Staging!AM138*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3630.415},{"$f":"IF($E142=1,Staging!AN138*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3549.482},{"$f":"IF($E142=1,Staging!AO138*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2454.9850000000001},{"$f":"IF($E142=1,Staging!AP138*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2773.2179999999998},{"$f":"IF($E142=1,Staging!AQ138*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2918.0680000000002},{"$f":"IF($E142=1,Staging!AR138*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3355.2860000000001},{"$f":"IF($E142=1,Staging!AS138*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3593.6849999999999},{"$f":"IF($E142=1,Staging!AT138*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2972.15},{"$f":"IF($E142=1,Staging!AU138*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2824.049},{"$f":"IF($E142=1,Staging!AV138*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2609.9810000000002},{"$f":"IF($E142=1,Staging!AW138*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2554.7669999999998},{"$f":"IF($E142=1,Staging!AX138*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2785.6590000000001},{"$f":"IF($E142=1,Staging!AY138*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3637.4740000000002},{"$f":"IF($E142=1,Staging!AZ138*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3439.4780000000001},{"$f":"IF($E142=1,Staging!BA138*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2549.7669999999998},{"$f":"IF($E142=1,Staging!BB138*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1585.7090000000001},{"$f":"IF($E142=1,Staging!BC138*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1857.471},{"$f":"IF($E142=1,Staging!BD138*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2335.6559999999999},{"$f":"IF($E142=1,Staging!BE138*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2297.1909999999998},{"$f":"IF($E142=1,Staging!BF138*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1836},{"$f":"IF($E142=1,Staging!BG138*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1744.11},{"$f":"IF($E142=1,Staging!BH138*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1430.2080000000001},{"$f":"IF($E142=1,Staging!BI138*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1452.7909999999999},{"$f":"IF($E142=1,Staging!BJ138*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1580.6369999999999},{"$f":"IF($E142=1,Staging!BK138*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1986.548},{"$f":"IF($E142=1,Staging!BL138*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1759.962},{"$f":"IF($E142=1,Staging!BM138*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1533.8779999999999},{"$f":"IF($E142=1,Staging!BN138*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1495.598},{"$f":"IF($E142=1,Staging!BO138*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1861.0719999999999},{"$f":"IF($E142=1,Staging!BP138*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2340.203},{"$f":"IF($E142=1,Staging!BQ138*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2301.6880000000001},{"$f":"IF($E142=1,Staging!BR138*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1791.557},{"$f":"IF($E142=1,Staging!BS138*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1747.4970000000001},{"$f":"IF($E142=1,Staging!BT138*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1432.9639999999999},{"$f":"IF($E142=1,Staging!BU138*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1455.587},{"$f":"IF($E142=1,Staging!BV138*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1583.69},{"$f":"IF($E142=1,Staging!BW138*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1990.405},{"$f":"IF($E142=1,Staging!BX138*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1880.318},{"$f":"IF($E142=1,Staging!BY138*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B142,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1446.808},114742.276,{"$f":"+VLOOKUP($B142,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},7581.736011971564,8488.0328774849386,10115.448059962406,10470.334165718432,8765.5248774818465,8119.3040248168336,7180.5970873777978,7122.7347967757669,7760.2805766555384,9995.3975091294378,9448.1667998279918,7098.1901241753922,7596.3670783182824,8504.4897129963065,10135.134691803047,10490.828691516919,8477.0266569358701,8135.0757520159295,7194.429157277219,7136.4334040169542,7775.2657639221061,10014.82255415994,9466.5882056685714,7111.9136444461155]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},{"$f":"+Staging!E139","v":0},{"$f":"IF($E143=1,Staging!AD139*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19273.812999999998},{"$f":"IF($E143=1,Staging!AE139*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22204.276999999998},{"$f":"IF($E143=1,Staging!AF139*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26322.223000000002},{"$f":"IF($E143=1,Staging!AG139*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28134.675999999999},{"$f":"IF($E143=1,Staging!AH139*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25186.278999999999},{"$f":"IF($E143=1,Staging!AI139*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23589.553},{"$f":"IF($E143=1,Staging!AJ139*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20366.217000000001},{"$f":"IF($E143=1,Staging!AK139*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16712.599999999999},{"$f":"IF($E143=1,Staging!AL139*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15393.126},{"$f":"IF($E143=1,Staging!AM139*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15488.949000000001},{"$f":"IF($E143=1,Staging!AN139*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16026.39},{"$f":"IF($E143=1,Staging!AO139*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15040.258},{"$f":"IF($E143=1,Staging!AP139*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20072.736000000001},{"$f":"IF($E143=1,Staging!AQ139*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22325.537},{"$f":"IF($E143=1,Staging!AR139*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26345.044999999998},{"$f":"IF($E143=1,Staging!AS139*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28179.525000000001},{"$f":"IF($E143=1,Staging!AT139*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24919.592000000001},{"$f":"IF($E143=1,Staging!AU139*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23701.32},{"$f":"IF($E143=1,Staging!AV139*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20484.407999999999},{"$f":"IF($E143=1,Staging!AW139*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16854.557000000001},{"$f":"IF($E143=1,Staging!AX139*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15534.710999999999},{"$f":"IF($E143=1,Staging!AY139*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15630.303},{"$f":"IF($E143=1,Staging!AZ139*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15653.162},{"$f":"IF($E143=1,Staging!BA139*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15721.9},{"$f":"IF($E143=1,Staging!BB139*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12422.335999999999},{"$f":"IF($E143=1,Staging!BC139*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14762.66},{"$f":"IF($E143=1,Staging!BD139*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18548.391},{"$f":"IF($E143=1,Staging!BE139*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18664.605},{"$f":"IF($E143=1,Staging!BF139*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15825.225},{"$f":"IF($E143=1,Staging!BG139*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15863.040999999999},{"$f":"IF($E143=1,Staging!BH139*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12738.393},{"$f":"IF($E143=1,Staging!BI139*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10924.835999999999},{"$f":"IF($E143=1,Staging!BJ139*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9828.8080000000009},{"$f":"IF($E143=1,Staging!BK139*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9411.1370000000006},{"$f":"IF($E143=1,Staging!BL139*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8894.4330000000009},{"$f":"IF($E143=1,Staging!BM139*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10468.986000000001},{"$f":"IF($E143=1,Staging!BN139*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11855.404},{"$f":"IF($E143=1,Staging!BO139*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14843.282999999999},{"$f":"IF($E143=1,Staging!BP139*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18564.471000000001},{"$f":"IF($E143=1,Staging!BQ139*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18694.357},{"$f":"IF($E143=1,Staging!BR139*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15866.623},{"$f":"IF($E143=1,Staging!BS139*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15938.203},{"$f":"IF($E143=1,Staging!BT139*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12812.317999999999},{"$f":"IF($E143=1,Staging!BU139*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11017.633},{"$f":"IF($E143=1,Staging!BV139*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9919.2109999999993},{"$f":"IF($E143=1,Staging!BW139*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9497.0229999999992},{"$f":"IF($E143=1,Staging!BX139*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9492.9590000000007},{"$f":"IF($E143=1,Staging!BY139*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B143,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10014.103999999999},806029.59700000007,{"$f":"+VLOOKUP($B143,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},56403.364017814529,65782.742384086363,79847.352280709092,83279.419276297296,72980.057893785663,70205.974259808194,58909.723338875745,49180.875671270092,44882.484766060792,44309.755571028123,44346.657106278901,45393.753517225428,56816.192491767528,66141.993608517718,79916.578471784262,83412.171913189959,72579.155642972502,70538.614809689709,59251.594166200739,49598.620909552454,45295.307901507455,44714.129630457493,44747.575372611049,45797.273415642099]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},{"$f":"+Staging!E140","v":0},{"$f":"IF($E144=1,Staging!AD140*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(F$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(F$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262307.93800000002},{"$f":"IF($E144=1,Staging!AE140*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(G$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(G$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":299280.18800000002},{"$f":"IF($E144=1,Staging!AF140*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(H$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(H$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":368291.68800000002},{"$f":"IF($E144=1,Staging!AG140*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(I$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(I$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":369750.09899999999},{"$f":"IF($E144=1,Staging!AH140*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(J$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(J$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322187.54100000003},{"$f":"IF($E144=1,Staging!AI140*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(K$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(K$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":291714.19099999999},{"$f":"IF($E144=1,Staging!AJ140*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(L$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(L$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257722.49399999998},{"$f":"IF($E144=1,Staging!AK140*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(M$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(M$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241487.277},{"$f":"IF($E144=1,Staging!AL140*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(N$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(N$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":253436.96500000003},{"$f":"IF($E144=1,Staging!AM140*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(O$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(O$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":282711.70699999999},{"$f":"IF($E144=1,Staging!AN140*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(P$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(P$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":280976.603},{"$f":"IF($E144=1,Staging!AO140*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(Q$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(Q$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":224874.31100000002},{"$f":"IF($E144=1,Staging!AP140*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(R$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(R$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":249278.98499999999},{"$f":"IF($E144=1,Staging!AQ140*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(S$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(S$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":280476.14299999998},{"$f":"IF($E144=1,Staging!AR140*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(T$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(T$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":348372.76400000002},{"$f":"IF($E144=1,Staging!AS140*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(U$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(U$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":357451.76300000004},{"$f":"IF($E144=1,Staging!AT140*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(V$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(V$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":301522.48600000003},{"$f":"IF($E144=1,Staging!AU140*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(W$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(W$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286166.52799999999},{"$f":"IF($E144=1,Staging!AV140*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(X$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(X$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":252761.473},{"$f":"IF($E144=1,Staging!AW140*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(Y$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(Y$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236900.53400000001},{"$f":"IF($E144=1,Staging!AX140*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(Z$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(Z$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":249718.21700000003},{"$f":"IF($E144=1,Staging!AY140*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":273934.47400000005},{"$f":"IF($E144=1,Staging!AZ140*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AB$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AB$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":267290.26},{"$f":"IF($E144=1,Staging!BA140*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AC$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AC$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228712.16400000002},{"$f":"IF($E144=1,Staging!BB140*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AD$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AD$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166228.81299999999},{"$f":"IF($E144=1,Staging!BC140*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AE$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AE$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204177.21900000001},{"$f":"IF($E144=1,Staging!BD140*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AF$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AF$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":264748.375},{"$f":"IF($E144=1,Staging!BE140*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AG$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AG$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":251400.883},{"$f":"IF($E144=1,Staging!BF140*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AH$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AH$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206906.61900000001},{"$f":"IF($E144=1,Staging!BG140*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AI$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AI$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194204.723},{"$f":"IF($E144=1,Staging!BH140*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AJ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AJ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160464.758},{"$f":"IF($E144=1,Staging!BI140*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AK$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AK$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157983.00600000002},{"$f":"IF($E144=1,Staging!BJ140*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AL$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AL$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159240.27800000002},{"$f":"IF($E144=1,Staging!BK140*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AM$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AM$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":179312.75399999999},{"$f":"IF($E144=1,Staging!BL140*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AN$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AN$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159509.17599999998},{"$f":"IF($E144=1,Staging!BM140*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AO$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AO$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154364.56899999999},{"$f":"IF($E144=1,Staging!BN140*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AP$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AP$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":144592.807},{"$f":"IF($E144=1,Staging!BO140*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AQ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AQ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":188189.33399999997},{"$f":"IF($E144=1,Staging!BP140*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AR$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AR$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247214.11200000002},{"$f":"IF($E144=1,Staging!BQ140*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AS$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AS$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239982.70300000001},{"$f":"IF($E144=1,Staging!BR140*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AT$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AT$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":193976.40399999998},{"$f":"IF($E144=1,Staging!BS140*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AU$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AU$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":189980.58399999997},{"$f":"IF($E144=1,Staging!BT140*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AV$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AV$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157244.57799999998},{"$f":"IF($E144=1,Staging!BU140*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AW$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AW$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153893.33299999998},{"$f":"IF($E144=1,Staging!BV140*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AX$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AX$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156362.804},{"$f":"IF($E144=1,Staging!BW140*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AY$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AY$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":172316.83799999999},{"$f":"IF($E144=1,Staging!BX140*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(AZ$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(AZ$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159220.929},{"$f":"IF($E144=1,Staging!BY140*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B144,TRL!$B:$ZZ,MATCH(BA$8,TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$16=\"No\",VLOOKUP($B144,NLSL!$B:$ZZ,MATCH(BA$8,NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146696.19199999998},0,{"$f":"+VLOOKUP($B144,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Energy Rates Marginal Demand","index":15,"n_rows":53,"n_cols":32,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Energy Rates",{"$f":"+MONTH(E3)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+Init!B3","v":2024},{"$f":"+AC3+1","v":2025},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2753724.3321267446},{"$f":"_xlfn.XLOOKUP(F$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3094522.3752328516},{"$f":"_xlfn.XLOOKUP(G$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3612802.5380430985},{"$f":"_xlfn.XLOOKUP(H$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3753274.8712946442},{"$f":"_xlfn.XLOOKUP(I$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3259512.3535957411},{"$f":"_xlfn.XLOOKUP(J$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3185463.7336083893},{"$f":"_xlfn.XLOOKUP(K$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2793161.595060226},{"$f":"_xlfn.XLOOKUP(L$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2597633.6372257606},{"$f":"_xlfn.XLOOKUP(M$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2518856.2469630125},{"$f":"_xlfn.XLOOKUP(N$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2897345.8952174592},{"$f":"_xlfn.XLOOKUP(O$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2961544.0272542099},{"$f":"_xlfn.XLOOKUP(P$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2553581.2866973458},{"$f":"_xlfn.XLOOKUP(Q$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2853912.0395868355},{"$f":"_xlfn.XLOOKUP(R$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3103916.0388112054},{"$f":"_xlfn.XLOOKUP(S$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3620106.2218930549},{"$f":"_xlfn.XLOOKUP(T$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3769824.611751806},{"$f":"_xlfn.XLOOKUP(U$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3207093.1104025189},{"$f":"_xlfn.XLOOKUP(V$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3193248.5516876071},{"$f":"_xlfn.XLOOKUP(W$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2811171.4266964952},{"$f":"_xlfn.XLOOKUP(X$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2611516.0637123068},{"$f":"_xlfn.XLOOKUP(Y$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2524725.9128374141},{"$f":"_xlfn.XLOOKUP(Z$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2914957.0796751613},{"$f":"_xlfn.XLOOKUP(AA$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2879470.3420961522},{"$f":"_xlfn.XLOOKUP(AB$3,Staging!$AD$4:$BA$4,Staging!$AD$3:$BA$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2649085.0864461614},{"$f":"+SUM(E5:P5)","v":35981422.892319486},{"$f":"+SUM(Q5:AB5)","v":36139026.485596716},{"$f":"+SUM(AC5:AD5)","v":72120449.377916202}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1901118.3155837995},{"$f":"_xlfn.XLOOKUP(F$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2216806.6157205203},{"$f":"_xlfn.XLOOKUP(G$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2753398.7326458301},{"$f":"_xlfn.XLOOKUP(H$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2657621.3528732802},{"$f":"_xlfn.XLOOKUP(I$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2192666.2206884399},{"$f":"_xlfn.XLOOKUP(J$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2257516.7946904856},{"$f":"_xlfn.XLOOKUP(K$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1830531.5262997923},{"$f":"_xlfn.XLOOKUP(L$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1810619.8488276505},{"$f":"_xlfn.XLOOKUP(M$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1754447.1269936499},{"$f":"_xlfn.XLOOKUP(N$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1974068.8615534664},{"$f":"_xlfn.XLOOKUP(O$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1850442.5654067297},{"$f":"_xlfn.XLOOKUP(P$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1922241.0038471487},{"$f":"_xlfn.XLOOKUP(Q$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1812778.1686871354},{"$f":"_xlfn.XLOOKUP(R$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2218406.5329250582},{"$f":"_xlfn.XLOOKUP(S$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2761571.2431925875},{"$f":"_xlfn.XLOOKUP(T$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2654475.7518811002},{"$f":"_xlfn.XLOOKUP(U$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2184239.8178250305},{"$f":"_xlfn.XLOOKUP(V$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2263813.3272313471},{"$f":"_xlfn.XLOOKUP(W$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1830203.0513857054},{"$f":"_xlfn.XLOOKUP(X$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1809498.8175999227},{"$f":"_xlfn.XLOOKUP(Y$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1762146.6131572984},{"$f":"_xlfn.XLOOKUP(Z$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1973547.5406832434},{"$f":"_xlfn.XLOOKUP(AA$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1945298.5011585138},{"$f":"_xlfn.XLOOKUP(AB$3,Staging!$BB$4:$BY$4,Staging!$BB$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1836014.3299227159},{"$f":"+SUM(E6:P6)","v":25121478.965130791},{"$f":"+SUM(Q6:AB6)","v":25051993.695649657},{"$f":"+SUM(AC6:AD6)","v":50173472.660780445}]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":4654842.6477105441},5311328.9909533719,6366201.2706889287,6410896.2241679244,5452178.574284181,5442980.5282988753,4623693.1213600188,4408253.4860534109,4273303.3739566626,4871414.7567709256,4811986.5926609393,4475822.290544495,4666690.2082739715,5322322.5717362631,6381677.4650856424,6424300.3636329062,5391332.9282275494,5457061.8789189542,4641374.4780822005,4421014.8813122297,4286872.5259947125,4888504.6203584047,4824768.8432546658,4485099.4163688775,{"$f":"+SUM(E7:P7)","v":61102901.857450284},{"$f":"+SUM(Q7:AB7)","v":61191020.181246378},{"$f":"+SUM(AC7:AD7)","v":122293922.03869666}]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":47.71},{"$f":"ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":40.299999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":61.63},{"$f":"ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":49.88},{"$f":"ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":50.32},{"$f":"ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":35.07},{"$f":"ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":20.420000000000002},{"$f":"ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":18.21},{"$f":"ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":17.87},{"$f":"ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":55.6},{"$f":"ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":71.52},{"$f":"ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":58.7},{"$f":"ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":47.71},{"$f":"ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":40.299999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":61.63},{"$f":"ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":49.88},{"$f":"ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":50.32},{"$f":"ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":35.07},{"$f":"ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":20.420000000000002},{"$f":"ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":18.21},{"$f":"ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":17.87},{"$f":"ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":55.6},{"$f":"ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":71.52},{"$f":"ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2)","v":58.7}]
[null,null,"LS_LLH","LLH",{"$f":"ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":32.909999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":31.39},{"$f":"ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":52.69},{"$f":"ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":36.729999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":42.01},{"$f":"ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":35.840000000000003},{"$f":"ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":21.67},{"$f":"ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":16.34},{"$f":"ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":10.33},{"$f":"ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":36.92},{"$f":"ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":48.93},{"$f":"ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":44.18},{"$f":"ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":32.909999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":31.39},{"$f":"ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":52.69},{"$f":"ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":36.729999999999997},{"$f":"ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":42.01},{"$f":"ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":35.840000000000003},{"$f":"ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":21.67},{"$f":"ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":16.34},{"$f":"ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":10.33},{"$f":"ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":36.92},{"$f":"ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":48.93},{"$f":"ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2)","v":44.18}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.185268817204303},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.785862068965514},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":62.046774193548394},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":51.923999999999999},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.503548387096771},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.758571428571429},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":61.560967741935485},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.246666666666663}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":131380187.88576698},124709251.72188391,222657020.41959617,187213350.58017686,164018661.6329377,111714213.13764621,57036359.771129824,47302908.533881105,45011961.133229032,161092431.77409074,211809628.82922107,149895221.52913421,136160143.40868792,125087816.36409158,223107146.45526898,188038851.6341801,161380925.31545475,111987226.70768438,57404120.533142433,47555707.520201109,45116852.062404595,162071613.62993896,205939718.8667168,155501294.57438967,{"$f":"+SUM(E15:P15)","v":1613841196.9486938},{"$f":"+SUM(Q15:AB15)","v":1619351417.0721614},{"$f":"+SUM(E15:AB15)","v":3233192614.0208554}]
[null,null,null,"LLH",{"$f":"+E6*E11","v":62565803.765862837},69585559.667467132,145076579.2231088,97614432.291035578,92113907.931121349,80909401.921707004,39667618.174916506,29585528.329843808,18123438.821844403,72882622.368553981,90542154.725351289,84924607.549967036,59658529.531493619,69635781.068517581,145507188.80381742,97498894.36659281,91759914.746829525,81135069.647971481,39660500.123528235,29567210.679582737,18202974.513914894,72863375.202025354,95183455.661686078,81115113.095985591,{"$f":"+SUM(E16:P16)","v":883591654.77077985},{"$f":"+SUM(Q16:AB16)","v":881788007.44194531},{"$f":"+SUM(E16:AB16)","v":1765379662.2127254}]
[null,null,null,"Total",{"$f":"+E7*E12","v":191710945.74774578},192977230.7899068,366033983.31816906,282609539.15332258,255084874.75182873,192729860.19234115,96856096.018889382,76640093.886670098,62043616.874990791,230733250.43435898,298568245.53721565,232402596.61423236,193684202.86668947,193376662.03951702,366923809.58045155,283200429.65357196,252091025.81973702,193228465.08762181,97226481.15031527,76861958.29030636,62240625.885747679,231542707.2291306,297017439.12189585,234331494.17388594,{"$f":"+SUM(AC15:AC16)","v":2497432851.7194738},{"$f":"+SUM(AD15:AD16)","v":2501139424.5141068},{"$f":"+SUM(AE15:AE16)","v":4998572276.2335806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Revenue Requirement",{"$f":"+$AE$20/24","v":170741342.89092907},170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,170741342.89092907,{"$f":"+$AE$20/24","v":170741342.89092907},{"$f":"+'Revenue Requirement'!$N$1","v":2048896114.691149},{"$f":"+AC20","v":2048896114.691149},{"$f":"+SUM(AC20:AD20)","v":4097792229.382298}]
[]
[]
[null,null,null,"Demand Revenues"]
[null,null,null,"Status Quo",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":4452090.5721798157},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":5020204.1327281548},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":11537361.305905519},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":9000179.011066189},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":6673681.0173268849},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":6001914.0792965256},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":3721397.146535038},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":2353827.1926579936},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":3269292.0581971584},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":11251898.5056524},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":16768403.187331552},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":9371543.1513030194},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":4977084.5283013545},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":5235829.7729940079},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":12089849.417004468},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":9298155.6079007871},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":6781073.6561842104},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":6415311.0221811412},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":3856469.4012946556},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":2386822.4898138582},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":3396983.2440601443},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":11278575.289888006},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":16949946.725539681},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$F$3:$AC$3)","v":9964944.8712166175},{"$f":"+SUM(E24:P24)","v":89421791.360180259},{"$f":"+SUM(Q24:AB24)","v":92631046.02637893},{"$f":"+SUM(AC24:AD24)","v":182052837.38655919}]
[null,null,null,"Alternative 1",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":20983511.56954699},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":21748508.591430884},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":35217724.663737006},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":28703242.539592925},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":27744016.971678659},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":18840767.497246291},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":10585015.896780195},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":7505357.2777082426},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":7611655.961454317},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":24587769.032206949},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":32958637.148470722},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":25438091.064026412},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":21060328.763197895},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":22042778.823110949},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":35661786.089444995},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":29219737.948698346},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":28158354.102781985},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":19227972.058194831},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":10813101.966889398},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":7637450.2055744426},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":7730842.2559495149},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":24704904.137169659},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":33891591.518621944},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$AE$3:$BB$3)","v":25634021.145955805},{"$f":"+SUM(E25:P25)","v":261924298.21387956},{"$f":"+SUM(Q25:AB25)","v":265782869.0155898},{"$f":"+SUM(AC25:AD25)","v":527707167.22946936}]
[null,null,null,"Alternative 2",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":17221056.99868134},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":18513739.575516511},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":28674388.081218448},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":24307629.439650297},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":24555356.390172333},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":16313332.702766713},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":9325436.4489353914},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":6349215.7356095947},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":6207107.4366795616},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":19989866.772956584},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":26933746.916218299},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":20022537.949212398},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":17800353.945435014},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":18735940.658930894},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":29345333.907017406},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":24589314.063696422},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":24616679.870316111},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":16727187.734746944},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":9466934.5677815471},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":6398842.8970683459},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":6342480.6248425459},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":20045264.657384489},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":27102175.654608034},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues Marginal'!$F$4:$AC$4,'Demand Revenues Marginal'!$BD$3:$CA$3)","v":20698408.482016616},{"$f":"+SUM(E26:P26)","v":218413414.4476175},{"$f":"+SUM(Q26:AB26)","v":221868917.06384441},{"$f":"+SUM(AC26:AD26)","v":440282331.51146191}]
[]
[null,null,null,"PLVS Revenues",{"$f":"+_xlfn.XLOOKUP(E$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5420823.256548523},{"$f":"+_xlfn.XLOOKUP(F$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5883746.2617543414},{"$f":"+_xlfn.XLOOKUP(G$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":7215986.5094470344},{"$f":"+_xlfn.XLOOKUP(H$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":7238598.0464218799},{"$f":"+_xlfn.XLOOKUP(I$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6198121.7676753327},{"$f":"+_xlfn.XLOOKUP(J$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6049866.4359847996},{"$f":"+_xlfn.XLOOKUP(K$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5448231.297068798},{"$f":"+_xlfn.XLOOKUP(L$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5422586.2005315274},{"$f":"+_xlfn.XLOOKUP(M$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5554834.0873723021},{"$f":"+_xlfn.XLOOKUP(N$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6078607.6594388988},{"$f":"+_xlfn.XLOOKUP(O$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5941239.4306671675},{"$f":"+_xlfn.XLOOKUP(P$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5128989.0889877155},{"$f":"+_xlfn.XLOOKUP(Q$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5477255.7800349742},{"$f":"+_xlfn.XLOOKUP(R$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5940596.2419069493},{"$f":"+_xlfn.XLOOKUP(S$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":7281894.1184917949},{"$f":"+_xlfn.XLOOKUP(T$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":7301878.7440247545},{"$f":"+_xlfn.XLOOKUP(U$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6105012.6411559125},{"$f":"+_xlfn.XLOOKUP(V$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6114810.9408892943},{"$f":"+_xlfn.XLOOKUP(W$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5514175.877998706},{"$f":"+_xlfn.XLOOKUP(X$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5478963.6319839982},{"$f":"+_xlfn.XLOOKUP(Y$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5610729.7587513877},{"$f":"+_xlfn.XLOOKUP(Z$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":6143659.3314402429},{"$f":"+_xlfn.XLOOKUP(AA$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5998770.8656626642},{"$f":"+_xlfn.XLOOKUP(AB$3,'PLVS Revenues'!$BD$8:$CA$8,'PLVS Revenues'!$BD$7:$CA$7)","v":5181435.4088009},{"$f":"+SUM(E28:P28)","v":71581630.041898325},{"$f":"+SUM(Q28:AB28)","v":72149183.341141582},{"$f":"+SUM(AC28:AD28)","v":143730813.38303989}]
[]
[null,null,null,"Residual Revenue Requirement less Demand less Fixed Charge"]
[null,null,"Status Quo_Demand","Status Quo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE24","v":3915739391.995739},{"$f":"(AE$17-AE31)/(AE$7)","v":8.8543475111969006}]
[null,null,{"$f":"+D32&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 1_Demand_PLVS"},"Alternative 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE25-AE28","v":3426354248.7697887},{"$f":"(AE$17-AE32)/(AE$7)","v":12.856060229765999}]
[null,null,{"$f":"+D33&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 2_Demand_PLVS"},"Alternative 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE26-AE28","v":3513779084.4877963},{"$f":"(AE$17-AE33)/(AE$7)","v":12.141185489790416}]
[]
[null,null,null,"Energy Rates (Diurnal)"]
[null,null,null,"Status Quo"]
[null,null,{"$f":"C$31&\"_\"&D37","v":"Status Quo_Demand_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D37,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$34,0),1)","v":38.855652488803102},31.445652488803098,52.775652488803104,41.025652488803104,41.465652488803102,26.215652488803102,11.565652488803101,9.3556524888031003,9.0156524888031004,46.745652488803103,{"$f":"INDEX(O$10:O$11,MATCH($D37,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$34,0),1)","v":62.665652488803097},49.845652488803104,38.855652488803102,31.445652488803098,52.775652488803104,41.025652488803104,41.465652488803102,26.215652488803102,11.565652488803101,9.3556524888031003,9.0156524888031004,46.745652488803103,62.665652488803097,{"$f":"INDEX(AB$10:AB$11,MATCH($D37,$D$37:$D$38,0),1)-INDEX($AF$31:$AF$34,MATCH(LEFT($C37,LEN($C37)-4),$C$31:$C$34,0),1)","v":49.845652488803104},{"$f":"+SUMPRODUCT(E37:P37,$E$5:$P$5)/SUM($E$5:$P$5)","v":35.997719672982768},{"$f":"+SUMPRODUCT(Q37:AB37,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":35.954591039418382},{"$f":"+SUMPRODUCT(E37:AB37,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":35.976108232065314}]
[null,null,{"$f":"C$31&\"_\"&D38","v":"Status Quo_Demand_LLH"},"LLH",24.055652488803098,22.535652488803102,43.835652488803099,27.875652488803098,33.155652488803099,26.985652488803105,12.815652488803101,7.4856524888030993,1.4756524888030995,28.065652488803103,40.075652488803101,35.325652488803101,24.055652488803098,22.535652488803102,43.835652488803099,27.875652488803098,33.155652488803099,26.985652488803105,12.815652488803101,7.4856524888030993,1.4756524888030995,28.065652488803103,40.075652488803101,{"$f":"INDEX(AB$10:AB$11,MATCH($D38,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C38,LEN($C38)-4),$C$30:$C$34,0),1)","v":35.325652488803101},{"$f":"+SUMPRODUCT(E38:P38,$E$5:$P$5)/SUM($E$5:$P$5)","v":26.185015057113691},{"$f":"+SUMPRODUCT(Q38:AB38,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":26.148233119569866},{"$f":"+SUMPRODUCT(E38:AB38,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":26.331171221946033}]
[]
[null,null,null,"Alternative 1"]
[null,null,{"$f":"C$32&\"_\"&D41","v":"Alternative 1_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D41,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$34,0),1)","v":34.853939770234},27.443939770233996,48.773939770234001,37.023939770234001,37.463939770233999,22.213939770233999,7.5639397702340023,5.3539397702340015,5.0139397702340016,42.743939770234,{"$f":"INDEX(O$10:O$11,MATCH($D41,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$34,0),1)","v":58.663939770233995},45.843939770234002,34.853939770234,27.443939770233996,48.773939770234001,37.023939770234001,37.463939770233999,22.213939770233999,7.5639397702340023,5.3539397702340015,5.0139397702340016,42.743939770234,58.663939770233995,45.843939770234002,{"$f":"+SUMPRODUCT(E41:P41,$E$5:$P$5)/SUM($E$5:$P$5)","v":31.996006954413666},{"$f":"+SUMPRODUCT(Q41:AB41,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":31.95287832084928},{"$f":"+SUMPRODUCT(E41:AB41,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":31.974395513496205}]
[null,null,{"$f":"C$32&\"_\"&D42","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",20.053939770233995,18.533939770233999,39.833939770233997,23.873939770233996,29.153939770233997,22.983939770234002,8.8139397702340023,3.4839397702340005,-2.5260602297659993,24.063939770234001,36.073939770233999,31.323939770233999,20.053939770233995,18.533939770233999,39.833939770233997,23.873939770233996,29.153939770233997,22.983939770234002,8.8139397702340023,3.4839397702340005,-2.5260602297659993,24.063939770234001,36.073939770233999,31.323939770233999,{"$f":"+SUMPRODUCT(E42:P42,$E$5:$P$5)/SUM($E$5:$P$5)","v":22.183302338544582},{"$f":"+SUMPRODUCT(Q42:AB42,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":22.146520401000764},{"$f":"+SUMPRODUCT(E42:AB42,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":22.329458503376934}]
[]
[null,null,null,"Alternative 2"]
[null,null,{"$f":"C$33&\"_\"&D45","v":"Alternative 2_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D45,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C45,LEN($C45)-4),$C$30:$C$34,0),1)","v":35.568814510209585},28.158814510209581,49.488814510209586,37.738814510209586,38.178814510209584,22.928814510209584,8.2788145102095854,6.0688145102095845,5.7288145102095847,43.458814510209585,{"$f":"INDEX(O$10:O$11,MATCH($D45,$D$37:$D$38,0),1)-INDEX($AF$30:$AF$34,MATCH(LEFT($C45,LEN($C45)-4),$C$30:$C$34,0),1)","v":59.37881451020958},46.558814510209587,35.568814510209585,28.158814510209581,49.488814510209586,37.738814510209586,38.178814510209584,22.928814510209584,8.2788145102095854,6.0688145102095845,5.7288145102095847,43.458814510209585,59.37881451020958,46.558814510209587,{"$f":"+SUMPRODUCT(E45:P45,$E$5:$P$5)/SUM($E$5:$P$5)","v":32.710881694389258},{"$f":"+SUMPRODUCT(Q45:AB45,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":32.667753060824872},{"$f":"+SUMPRODUCT(E45:AB45,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":32.68927025347179}]
[null,null,{"$f":"C$33&\"_\"&D46","v":"Alternative 2_Demand_PLVS_LLH"},"LLH",20.76881451020958,19.248814510209584,40.548814510209581,24.588814510209581,29.868814510209582,23.698814510209587,9.5288145102095854,4.1988145102095835,-1.8111854897904163,24.778814510209585,36.788814510209583,32.038814510209583,20.76881451020958,19.248814510209584,40.548814510209581,24.588814510209581,29.868814510209582,23.698814510209587,9.5288145102095854,4.1988145102095835,-1.8111854897904163,24.778814510209585,36.788814510209583,32.038814510209583,{"$f":"+SUMPRODUCT(E46:P46,$E$5:$P$5)/SUM($E$5:$P$5)","v":22.898177078520167},{"$f":"+SUMPRODUCT(Q46:AB46,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":22.861395140976349},{"$f":"+SUMPRODUCT(E46:AB46,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":23.044333243352504}]
[]
[]
[]
[null,null,null,"Revenue Recovery"]
[null,null,null,"Status Quo",{"$f":"+E37*E5+E38*E6+E24","v":157182487.81104061},{"$f":"+F37*F5+F38*F6+F24","v":152286662.88988328},322902402.57170743,237063658.85527578,214530766.79157174,150431488.04441342,59485589.410929054,40210055.773420826,28567378.919488106,202093753.52067462,276513185.2312637,204560886.27156201,159475260.63732535,152833733.58876309,324198594.69584846,237952913.67275935,212185178.423383,151218885.1117835,59824747.499425389,40364538.578286305,28759350.739019975,202929045.40310732,275352941.25457025,206868723.68679544,{"$f":"+SUM(E51:P51)","v":2045828316.0912306},{"$f":"+SUM(Q51:AB51)","v":2051963913.2910676},{"$f":"+SUM(E51:AB51)","v":4097792229.3822975}]
[null,null,null,"Alternative 1",{"$f":"+E41*E5+E42*E6+E28+E25","v":160507389.03867513},{"$f":"+F41*F5+F42*F6+F28+F25","v":153644300.83473742},328323043.84509927,238350755.47254497,219981172.16897589,147538963.49133042,53294747.887736164,33143608.017186102,21364044.448250949,202014229.31707266,279388470.67363471,207845468.28714612,162361007.09218502,154282872.95314258,329514785.60894173,239468170.28452373,218092905.96220809,148308763.16179788,53722108.662435278,33402498.44650048,21549107.199503254,202936642.4677572,278986018.06910706,209771155.99180534,{"$f":"+SUM(E52:P52)","v":2045396193.4823897},{"$f":"+SUM(Q52:AB52)","v":2052396035.8999076},{"$f":"+SUM(E52:AB52)","v":4097792229.3822975},{"$f":"+AE52-AE51","v":0}]
[null,null,null,"Alternative 2",{"$f":"+E45*E5+E46*E6+E28+E26","v":160072563.89521882},{"$f":"+F45*F5+F46*F6+F28+F26","v":154206466.75015566},326330743.74059671,238538130.14386484,220690136.32806143,148902577.98671067,55340529.857750498,35138815.539676338,23014372.561770245,200898778.41538212,276803548.10557675,205629567.46846202,162437131.22360858,154780828.75349864,327760433.44497532,239430316.45149893,218405359.45493069,149709094.53007287,55693942.636475749,35324363.001700647,23225322.450725228,201771671.45732018,275645707.57735711,208041827.60690752,2045566230.7932262,2052225998.5890718,4097792229.3822975,{"$f":"+AE53-AE52","v":0}]

{"sheet":"Energy Revenues","index":16,"n_rows":140,"n_cols":79,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues"]
[null,null,null,null,null,{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,"Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":152730397.23886082},147266458.75715509,311365041.26580203,228063479.8442097,207857085.77424499,144429573.96511695,55764192.264394023,37856228.580762826,25298086.861290935,190841855.01502231,259744782.04393205,195189343.1202589,154498176.10902405,147597903.81576908,312108745.27884412,228654758.06485859,205404104.76719883,144803574.08960232,55968278.098130755,37977716.088472448,25362367.49495982,191650470.11321941,258402994.52903041,196903778.81557885,null,{"$f":"+SUM(AE5:AE140)","v":134103054.21257956},126012045.9815522,285889332.67191541,202408914.88653022,186039033.42962193,122648329.55809934,37261500.693887182,20215664.538946331,8197554.3994243219,171347852.62542686,240488594.09449673,177278388.13413194,135823422.54895213,126299497.8881247,286571105.40100497,202946553.59180066,183829539.21827021,122965980.16271377,37394830.81754718,20286084.608942047,8207535.184802345,172088078.99914742,239095655.68482256,178955699.4370487,null,{"$f":"+SUM(BD5:BD140)","v":137430683.63998902},129808980.91288483,290440369.14993119,206991902.65779278,189936658.1702137,126539378.84795909,40566862.111746311,23367013.603535213,11252431.03771838,174830303.98298651,243928561.75869137,180478040.43026188,139159521.49813858,130104291.85266082,291133205.41946626,207539123.64377764,187683666.94345871,126867095.85443659,40712832.19069548,23446556.472648308,11272112.067131294,175582747.46849555,242544761.05708656,182161983.71608996]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16149.520789045368},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15464.795800332322},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34419.553684555489},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26176.973328653337},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22631.455490729204},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15705.219245836543},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6238.9143717572952},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3280.8923470396103},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2118.1655638608609},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13318.861205961297},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18519.064849648406},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15244.882092639549},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16570.019733893241},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15636.770500550232},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34679.346915795919},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26334.243243526245},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23712.738278102683},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15775.628656236851},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6260.2364984000305},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3288.4614881872235},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2118.1655638608609},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13318.861205961297},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18323.458039648409},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15378.42253263955},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14167.004279150016},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13228.334603029296},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31598.990493711965},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23226.978741640411},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20251.817014068496},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13338.030097443301},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4172.2058279759722},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1749.3168382616593},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":665.66389840183524},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11961.22414220867},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17153.248285099024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13841.053258976477},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14559.04704485615},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13375.4386587013},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31837.494613289611},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23366.525070882777},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21217.294237079299},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13397.826965713964},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4186.4649316704345},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1753.352467078776},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":665.66389840183524},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11961.22414220867},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16957.641475099026},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13974.593698976481},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14521.165378204501},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13627.86093820789},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32102.862090561612},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23753.97224707983},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20676.920852568677},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13760.909960627418},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4541.407176684801},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2022.920847492514},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":925.14198277077276},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12203.755405991746},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17397.240752850608},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14091.836321883095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14918.2916181866},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13779.407940388843},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32345.16934375593},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23896.68475654555},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21663.085835679634},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13822.602676708495},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4556.9280342953207},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2027.5877107050292},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":925.14198277077276},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12203.755405991746},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17201.633942850611},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14225.376761883095}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9006.2945124956295},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4260.0345658494207},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7889.8791986575288},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5974.7248800698117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5505.9997662194819},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4429.3823987161068},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3146.2926730744489},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4314.0610625349036},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4005.1661045290666},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38368.971554847958},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49239.210810211676},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24939.221390022751},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9006.2945124956295},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4260.0345658494207},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7889.8791986575288},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5974.7248800698117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5316.0905289881348},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4429.3823987161068},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3146.2926730744489},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4314.0610625349036},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4005.1661045290666},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38368.971554847958},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49239.210810211676},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24939.221390022751},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7886.0870677611438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3644.2149973015398},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7243.898721349793},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5310.7967212192934},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4924.1547386522534},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3760.5561434980596},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2101.6095524775183},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2270.6224782120607},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1096.5332201752731},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34318.065781829486},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45473.763212259611},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22579.611485518479},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7886.0870677611438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3644.2149973015398},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7243.898721349793},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5310.7967212192934},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4754.3140907045299},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3760.5561434980596},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2101.6095524775183},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2270.6224782120607},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1096.5332201752731},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34318.065781829486},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45473.763212259611},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22579.611485518479},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8086.2033834719887},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3754.2263561616428},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7359.2980911250925},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5429.4023042033823},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5028.0968109699634},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3880.036733163879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2288.2340372208041},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2635.6668303079323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1616.1377803023056},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35041.728476983597},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46146.431032712295},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23001.13737594508},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8086.2033834719887},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3754.2263561616428},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7359.2980911250925},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5429.4023042033823},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4854.6710662012629},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3880.036733163879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2288.2340372208041},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2635.6668303079323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1616.1377803023056},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35041.728476983597},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46146.431032712295},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23001.13737594508}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3743841.4596289424},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3094880.7362363767},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7413387.9778419118},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5236759.5782278487},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4252101.9161955323},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3066213.5987638109},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1358646.531226485},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1279846.5817014095},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1110952.1220291627},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8471942.9756471366},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9998280.5475172158},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5226012.867254761},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3724071.9908311469},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3078279.3176618381},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7359061.4545090087},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5202430.9965146407},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4227472.2161436956},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3049765.1985984473},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1352069.2298013456},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1274949.6958616218},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1107903.3834253878},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8450090.9745939076},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9968271.4818385243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5195465.3276784085},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3294462.2989736143},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2648727.8244038755},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6808626.0979447775},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4646719.1270489572},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3805827.1161953369},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2603484.1282241414},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":906928.22942720889},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":684241.0566910482},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":382219.94729424675},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7608180.6204834087},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9259776.6785325054},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4753110.2186316689},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3276830.7491974272},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2634554.4570264667},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6758762.2686287723},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4616287.9934294363},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3783817.6896110652},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2589512.9402966551},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":902521.39695493039},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":681651.06619412301},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":381418.27042476612},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7588624.0058472641},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9232375.5090239421},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4725162.9559644274},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3374740.3781903544},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2728429.5594523759},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6916662.0870432649},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4752125.2478217678},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3885550.6256135423},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2686147.1360897757},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":987624.17795007979},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":790641.33446312451},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":512402.26185873215},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7762485.0227417406},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9391704.6299972925},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4837590.5853505181},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3356726.9058694602},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2713822.4396818629},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6866001.0322767375},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4720997.8655236214},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3863073.1076280316},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2671733.413533004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":982829.60814195964},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":787639.23512072233},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":511199.16495088668},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7742518.3552398719},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9363837.5801950619},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4809178.8035111129}]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1331221.8715677962},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":999001.94996126695},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2156661.3669867953},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1524332.0362159223},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1228285.4165061573},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":900569.57706855703},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":403170.67132380337},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":384298.88789449161},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":316367.35004287789},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2333475.5080907261},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2974830.219915444},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1952447.9015412258},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1329418.8487861757},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":998186.77403263724},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2145821.6051732418},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1511810.0047320225},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1226871.4006583861},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":896752.62863764644},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":402050.21209248959},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383514.42862282484},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":315935.25003726856},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2329153.1669195499},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2970136.2760003339},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1946735.7003896723},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1169716.5198614409},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":854166.64897632366},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1980161.9138592659},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1351794.2906849149},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1098781.5693279884},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":764730.81857125752},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":269491.95331602049},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205005.25486807272},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108467.42962892796},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2094218.9911668887},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2754703.2623738293},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1773925.114434072},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1167989.3415409755},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":853472.1927152751},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1970212.6851906776},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1340692.1028889781},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1097527.0897611685},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":761489.02830596128},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":268741.81257968303},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204590.0736460755},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108360.78091529437},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2090348.1072177703},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2750510.7530709198},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1768630.4880029885},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1198568.1902399757},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":880040.34491917468},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2011692.1634133849},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1382616.8121018338},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1121916.4207249261},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":788997.35242531332},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":293372.61279780709},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237034.66284988052},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":145607.12755307331},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2136960.3002892863},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2794027.2250371077},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1805816.8168095932},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1196827.4628985636},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":879324.32303184527},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2001583.8479499118},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1371260.9803142808},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1120633.4412468476},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":785652.81464339001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292556.31755303225},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":236553.51298687834},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":145442.33950658698},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2133008.7670315029},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2789745.1383549054},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1800447.5939142676}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1182767.6751637873},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":651219.10327915289},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1403595.1128858137},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1006009.5333375211},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":896592.68838715204},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":545067.18883696583},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356938.70642914862},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":529538.16001883906},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477427.91520228965},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3161367.849699981},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3773373.3736969172},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2324499.6104173176},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1178446.2921175798},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":649166.75055906619},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1399488.3994013439},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1003029.9562530515},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":875285.54268136923},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":542788.09904610901},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356015.66969267477},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":528809.18180697935},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477061.14531059586},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3158105.449902901},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3771419.2649650574},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2319727.7319408432},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1039038.567625638},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":557133.30289690348},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1289036.1580675181},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":892550.5212907535},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":802355.50721447181},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":462811.31161904125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238508.30664641186},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":281785.55079822952},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156409.62853674035},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2834809.3638492189},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3491504.1026684558},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2111404.7065692483},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1035061.283852675},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":555385.9447133753},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1285273.5638648565},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":889915.06348809181},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":783304.35906748415},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":460874.63237866142},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237888.55571516557},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":281400.67586132686},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156346.17646397592},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2831891.0993407983},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3489894.0972115528},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2106936.1138980016},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1064714.6507441176},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573940.99670549482},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1309501.2211035492},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":912819.08813675679},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":819190.24401960173},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477505.68199819571},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":259664.97310500799},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":326044.62048931565},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213757.03959464861},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2893146.4882450099},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3541857.8476783251},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2149472.4477320826},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1060675.8963220136},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":572139.15362878481},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1305677.1526773728},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":910122.15611058054},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":799736.07951895485},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":475507.83378581516},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":258991.04253209371},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":325598.27418839722},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213639.40216121823},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2890166.7466535755},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3540186.3708574064},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2144949.6754191681}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":427511.28111834731},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":347367.39914458198},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":735138.72876313992},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":574671.1788634056},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":539561.32848241657},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383847.47374823038},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155490.35776322824},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":98919.297623156817},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74463.697205338496},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472826.680440414},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":663628.88710078003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":491028.28520962456},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":430638.90288995311},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":347466.46017180412},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":735319.67739039822},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":574802.22829066403},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":521487.63375633251},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383946.12384722626},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155533.89411218793},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":98951.033850415159},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74484.089554298189},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472969.93906767236},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":659501.22972803831},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493783.72904423671},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":376831.75046253769},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":298155.7327293579},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":675546.6955884893},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":511384.84053951362},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":483592.0618387374},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":325859.40306372388},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103571.90085146239},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53499.55013551822},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28016.137817924442},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426115.70831330004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":615581.65505925613},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":447090.01578924013},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":379944.48986454314},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":298240.36758222961},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":675712.75784443459},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":511501.00359545893},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":467363.79294823599},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":325943.18679997028},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103601.03103463522},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53516.399991463491},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28022.124001097291},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426244.08056924539},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":611439.11131520127},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":449831.04945635272},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":385885.25301196886},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":306947.01279029343},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":686192.34714230138},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":522690.45087065117},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493590.53443095065},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":336218.51923913369},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112846.72790551526},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61613.433479596068},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36313.631734841838},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":434460.25885997637},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":624164.9180088545},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":454939.24464095692},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":389000.65103313222},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":307034.22476660274},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":686361.06873227935},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":522809.27326062915},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477032.59462023678},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":336304.95873503911},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112878.43163775199},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61632.94266957404},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36322.191467078592},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":434591.29044995445},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":620025.03359883244},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":457682.85257200809}]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":468432.01632186159},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":412880.4263445629},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":888591.50946680177},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652336.19671036117},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":581561.7144676738},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":400978.94742122758},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165582.69335412839},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111262.00796310323},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84818.145384179283},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":611110.46205454972},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":845537.48797310982},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":576643.94401455112},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477544.75931340049},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":417161.93010119727},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":888352.17858995032},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652226.59465874406},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":560471.53031137073},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":400253.90181444085},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165181.46943306585},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110900.87109443209},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84677.404503538113},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":610254.68186870054},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":837463.97550063638},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":578952.94978032215},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":412624.51091140514},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":354215.14181498031},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":816487.76932682563},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":580198.27394034294},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":521221.39703006519},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":340416.65497912001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110315.49119150777},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60102.111712556587},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31113.968190591837},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":550329.13986850402},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":784161.15112294001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":524675.52571949386},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":421159.63868572033},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":357904.00392313267},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":816274.7297025352},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":580114.74704880011},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502288.84033050941},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":339799.95974590117},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110043.80271114531},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59917.474385050657},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31113.98355311362},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":549580.84568627551},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":776190.9028471692},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":527137.72905326984},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":422594.08612200437},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":364695.23695751093},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":829368.53966414859},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":593085.1507376947},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":532000.72372638003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":351235.63577726134},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120188.54544446492},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69241.42782577443},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40707.800233736678},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":561187.24862066307},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":795125.55460018606},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":533959.27798467525},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":431232.40034603712},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":368489.96987002942},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":829150.80331281642},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":592996.96572234621},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":512682.72372402321},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":350599.58459558291},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":119893.71646876946},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69025.26023298713},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40682.670592154551},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":560419.75290291884},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":787136.85898175021},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":536394.11376878084}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1616853.643852754},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1506172.5336844251},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4115544.4351223367},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2822426.7481418168},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2262440.3714980162},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1638344.4156870132},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":672690.88258590875},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":432274.51907755731},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":310775.45736986736},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2291389.6126435613},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3088888.8437702018},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1992468.7549996886},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1600542.6578542797},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1496764.1639671754},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4096877.0840517068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2808955.3878064067},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2208104.2588746632},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1627925.1625399473},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":668402.84861439303},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428978.14785777812},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":309212.95929227403},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2276992.2100868388},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3075698.3181547774},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1973838.9555173148},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1423746.6387530514},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1289992.565439953},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3780844.8088929402},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2506072.3335966654},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2025660.4985688501},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1391023.8873954783},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":449121.25559422182},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231321.26381116401},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112190.84387358412},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2059280.0145751429},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2861916.2963408763},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1812468.1393872797},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1409007.5615258457},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1281996.8843483252},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3763749.1344942409},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2494172.6179194842},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1977074.6750484339},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1382169.6960892193},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":446239.34343775699},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":229596.80936607864},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112034.35156137268},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2046454.3567194676},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2850297.5994624658},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1795244.3136565867},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1458243.697829165},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1328611.429275325},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3840636.2844679835},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2562586.5803062487},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2067959.374574176},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1435205.7692013904},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":489060.22428142652},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":267219.99423206673},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147666.43493177212},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2100744.5824325597},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2902463.1702012154},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1844623.8442893992},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1443223.8113702242},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1320363.3823881166},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3823259.8423002837},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2550406.1025790656},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2018346.3067920287},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1426071.9918140764},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":485927.11943882913},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":265214.72912549681},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147258.77066479553},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2087638.1446550139},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2890563.6783885648},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1827148.8523229386}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3648701.2114324383},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3165195.06639018},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6819533.3192128986},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4727509.2189659523},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4417335.259697116},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3264747.8383901212},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1350621.2605588157},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":838486.74308797251},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":547614.54369132954},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3878596.2677144543},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5428598.3538273526},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4206254.343976032},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3689645.8062590975},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3169167.5951962164},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6828095.8632628378},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4733443.9051376237},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4267312.4250596762},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3268846.3191513638},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1352316.4450113149},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":839539.03860008635},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":548301.75656838925},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3883462.6197077101},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5385143.5860341946},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4243577.8058173582},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3202614.9281167015},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2707860.2647492862},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6261276.7634262703},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4195630.5168052651},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3953967.0477784472},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2772416.2782631805},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":902696.87854348402},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":447257.55040860671},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172299.87837210979},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3480096.2431453383},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5024630.0688625667},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3818503.1558700432},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3242999.7233511591},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2711258.7998881089},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6269138.3674764242},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4200897.4931995682},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3819360.5312694036},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2775896.6984967533},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":903829.86637786438},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":447818.85577871557},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172516.12567760845},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3484462.6131481109},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4980668.4281296236},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3855340.109487609},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3282304.7605007817},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2789559.5571267065},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6361004.9393909685},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4290646.4951240765},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4036744.1618054514},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2860367.468360947},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":982715.07291212725},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":517147.59176258091},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":239346.91364130771},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3551285.1618606164},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5096795.8496125266},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3887771.8788561374},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3322789.5595626142},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2793060.6317536077},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6368991.7609005775},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4296032.7526579928},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3899383.6404018849},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2863958.3002832346},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":983948.49278385204},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":517796.60868891107},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":239647.29526982881},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3555740.8497431506},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5052924.757773648},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3924695.7433702159}]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8518.1152750417932},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8198.166434092218},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22272.477432617416},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15602.302550642882},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13519.177564276346},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8400.8050596346784},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3122.9896905691908},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1828.2516901005752},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1218.5708333986238},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9065.9155256009144},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11581.345034359205},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8350.3195356708493},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8604.0292750417939},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8198.166434092218},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22272.477432617416},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15602.302550642882},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13047.414680445079},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8400.8050596346784},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3122.9896905691908},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1828.2516901005752},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1218.5708333986238},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9065.9155256009144},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11474.883468706719},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8414.0768556708499},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7476.0572779882441},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7007.9410219209276},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20443.478627744531},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13831.548674388772},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12094.547827902155},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7134.6191366395105},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2088.0427370165389},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":976.07095983041131},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":418.40836675713967},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8154.8856080914729},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10735.823154052741},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7587.5850880861417},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7561.9712779882439},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7007.9410219209276},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20443.478627744531},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13831.548674388772},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11671.473782717716},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7134.6191366395105},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2088.0427370165389},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":976.07095983041131},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":418.40836675713967},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8154.8856080914729},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10629.365590112971},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7651.3424080861405},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7662.2128049021067},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7220.5655009571256},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20770.214987149331},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14147.880031953229},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12349.046809707161},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7360.8133679899247},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2272.927931517464},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1128.3063952071718},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":561.35114538895732},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8317.6339913943139},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10886.869037862183},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7723.8416432749673},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7748.1268049021055},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7220.5655009571256},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20770.214987149331},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14147.880031953229},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11917.27488356144},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7360.8133679899247},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2272.927931517464},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1128.3063952071718},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":561.35114538895732},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8317.6339913943139},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10780.410759047672},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7787.5989632749661}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":433756.02069275361},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":415830.52178600628},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":917015.58899016003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":645307.47146147047},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":585033.21738697717},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":399328.85689632199},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155777.86858176262},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106019.77115109986},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78356.295416209337},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":621048.04388964688},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":843194.38538575952},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":558432.95334980451},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":438316.67029275361},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":415830.52178600628},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":917015.58899016003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":645307.47146147047},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":564814.22619812877},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":399328.85689632199},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155777.86858176262},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106019.77115109986},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78356.295416209337},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":621048.04388964688},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":834939.36587327067},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":562929.30366980447},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":381854.64709258324},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356572.25946407334},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":842438.02206126624},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573741.13732932182},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":524176.84307889466},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":339038.86899957486},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103844.88545282834},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57112.046821989345},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28256.468871662524},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":559251.5872297181},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":782071.69309454353},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":507933.81590163533},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":386415.29669258324},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356572.25946407334},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":842438.02206126624},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573741.13732932182},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":506015.22043634241},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":339038.86899957486},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103844.88545282834},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57112.046821989345},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28256.468871662524},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":559251.5872297181},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":773820.67529477319},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":512430.1662216353},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":391126.42234637117},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":367158.2854604483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855760.72224384407},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":586525.90427831444},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":535048.35930680204},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":349809.20471628511},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113122.30750218732},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65849.03000179946},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37206.411806761869},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":570291.04183154064},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":792990.78495127102},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":516955.09261266311},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":395687.07194637117},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":367158.2854604483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855760.72224384407},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":586525.90427831444},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":516519.20383318409},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":349809.20471628511},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113122.30750218732},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65849.03000179946},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37206.411806761869},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":570291.04183154064},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":784739.05227676081},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":521451.44293266308}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":173326.07250811139},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162824.78066349876},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":352586.14825951803},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":268239.01487731514},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":259427.93697630201},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165424.01616434654},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68765.381436487078},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41652.383310246754},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26975.357122164292},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175390.57778771868},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":240684.5541433199},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190311.89356325896},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175211.66096376383},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162824.78066349876},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":352586.14825951803},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":268239.01487731514},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":250279.28176461533},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165424.01616434654},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68765.381436487078},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41652.383310246754},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26975.357122164292},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175390.57778771868},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238251.8093489724},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191900.77360325895},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":152502.96029140113},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":139518.62971519268},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323838.39632567274},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238303.68266340555},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":232367.60725305934},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140460.5398867942},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45896.433609535568},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22349.229630292466},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9277.8106362814797},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157705.32456330731},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223082.82866848318},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":173003.78575572185},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154388.54474534089},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":139518.62971519268},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323838.39632567274},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238303.68266340555},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":224152.06741137593},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140460.5398867942},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45896.433609535568},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22349.229630292466},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9277.8106362814797},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157705.32456330731},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":220650.07987242297},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":174592.66579572184},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156222.84674460109},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143682.09165529904},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":328973.9578049432},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":243651.39608950913},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237201.72392635065},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144920.07005996042},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49981.792624800633},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25797.587355631709},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12439.339169700317},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160864.65700152496},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":226227.23952625331},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":176095.74410919574},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158108.43191341558},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143682.09165529904},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":328973.9578049432},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":243651.39608950913},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228819.49030767445},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144920.07005996042},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49981.792624800633},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25797.587355631709},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12439.339169700317},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160864.65700152496},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223794.49144506786},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":177684.62414919573}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":227805.68521740171},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213985.89551381959},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":412011.49446930859},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":319483.94313256838},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292277.36823638086},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":200499.85191165181},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81263.21756701378},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54449.621484235613},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36558.463450339419},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":261099.90815629461},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":344804.5212153864},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":271237.23758551345},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207258.07132980565},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":195374.59259013046},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":377793.26781800564},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":293371.89468501857},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266151.47165547498},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":180735.99765121486},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72531.970509723295},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48051.730628836878},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32437.288554552128},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":232115.30533731543},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":301637.8935679525},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":241489.63983392814},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":200267.25086710803},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":183315.91287218418},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":378409.62899242452},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283807.32566933869},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":261724.01951364093},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":170249.71696331055},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54249.095620532462},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":29189.186109263734},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12281.324922861604},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":234608.78205014125},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":319430.00501423352},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":246479.94555407265},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":182534.63778967669},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":167420.23222500685},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":347009.30839472002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":260664.39999559656},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238333.62971974531},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153464.04935598886},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48406.320818919638},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25793.860340861753},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11079.247390187171},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":208639.09360360831},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":279291.80552309653},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":219675.3994179336},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205186.7771999579},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188794.86586255144},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":384412.33996515808},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":290180.6748890084},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":267182.13676483685},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175653.66744058378},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59074.957635201237},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33701.765707134036},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16618.246214499854},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":239341.21494041837},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323962.96426119108},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":250902.64252113638},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":186951.28620156547},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172414.06049370556},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":352508.62244743126},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266507.3386085697},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":243303.07003668975},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158335.97003527952},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52716.179812401373},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":29770.055123833583},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14894.69472425335},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":212832.93557553942},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283283.75971971109},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223572.34318723175}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142540.82679797921},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133685.92577326795},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":324592.04387491354},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":248416.69121789161},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":220935.86759716977},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127054.71773219708},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36606.465923291442},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8242.5507993184783},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10009.167551072022},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92321.784484936376},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203301.87156924803},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":146669.46681316185},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142174.1990930246},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133788.55718968093},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323920.83709557785},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":248125.43169929873},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213576.14916077466},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127123.4189834915},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36706.226796901501},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8351.4122955424282},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10151.359577379579},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92930.526748919758},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205248.47045124957},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":146705.91578558146},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125990.48331083033},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114808.50630601679},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":298356.05896827066},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":220899.65802721682},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":197991.93967901042},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107842.81110565158},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24326.005930833875},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4759.1959360365099},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6033.8741398709171},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83694.772154863545},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188884.76109811399},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133799.44248930292},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125587.36398759509},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114901.46958450168},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":297742.71295313287},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":220645.77050370263},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191404.15962945274},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107900.58768122434},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24390.939898654226},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4822.1137685385675},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6118.0093180574731},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84252.892752957036},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190778.29726946729},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133783.04084184839},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128947.07298354246},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118180.80993751952},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":303042.91287487646},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225815.36120995728},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":202090.69330227841},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111274.8682571699},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26519.814247745686},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5381.4700914440964},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6744.0292768131812},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85235.920565545108},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191460.26534443995},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136098.57187190585},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128550.47260306105},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118275.50035337619},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":302419.2304858733},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225554.79747124651},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":195365.01248562997},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111334.59644078277},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26590.969770428041},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5452.5954008358131},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6838.5358577273037},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85803.084329099278},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":193363.2807548453},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136091.61157514219}]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":313130.04424026213},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":278815.36192477139},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":640888.053252168},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":469402.36648816784},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428910.11253313033},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":276375.63488826115},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111040.11257998215},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76640.338517459342},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56909.433923085933},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":425594.30378321372},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":569776.83872813301},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":381011.47269999131},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":312910.29743626271},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":277497.49810690421},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":641857.43042019475},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":470573.95157573698},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":416177.19570886984},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":276067.40744322102},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111371.45467623368},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77414.461900933471},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57129.378402726601},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":427641.42511858564},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":566247.01531758532},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":384265.24451214634},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275642.79583353782},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238983.31795402692},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":588706.80386617361},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":416973.58315854095},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":384153.74096798711},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":234653.77808445969},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74037.127436182753},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41260.712165350997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21298.068387445252},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383223.82136999757},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":528476.53434724384},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":346704.73754143307},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275783.29521360208},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237892.51531752403},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":589629.42902450939},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":418026.87761814916},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":372740.27286300587},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":234387.50059384835},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74244.820611143223},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41692.316952104644},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21677.289036710405},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":385147.42183888541},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":524986.82410498708},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":349920.07290292619},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282339.60013755586},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":246099.00168218411},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":598028.57674440066},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426339.57604355871},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":392149.11738179508},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":242107.06212344515},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80647.421888417361},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47581.006241318661},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27659.760859604903},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":390792.9773109614},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":535854.51133649598},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":352833.36798061541},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282415.7443489033},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":244967.63633806031},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":598959.55378432351},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":427414.00220048061},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":380499.94006267434},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":241833.29060093459},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80877.203977968325},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48073.79930169104},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28010.528064469552},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":392738.64381844806},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":532357.63518984581},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356055.56971398595}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51126.174789120421},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54391.881039438151},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133306.1366209719},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86561.116256861962},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90591.233525734904},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63637.096804157205},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21510.240447594508},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12875.4350019017},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8728.3033794243729},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61074.032085867861},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71963.856649520269},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55761.932941509534},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55024.491171553542},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63776.435536622776},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143441.87787465361},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93891.982351213286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94466.248160532385},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68971.345663137879},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23689.371818889569},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14281.654151033928},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9232.4973409041522},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64671.190428206181},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75872.292922694149},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60206.040756461094},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45031.850440342692},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46630.391149839197},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122442.01481613563},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76937.173244062884},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81136.322858168191},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54036.475773081955},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14352.340892475491},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6928.1015647024624},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3077.6689283180031},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54982.364874335268},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":66754.030862927873},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50736.790198591814},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48534.57351026895},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54663.863388704216},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":131751.89460409721},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83444.718960270358},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84596.748050183756},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58565.928182093034},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15807.770522042771},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7671.2569249313838},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3231.5369515633679},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58207.235879039668},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70312.713442786087},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54819.603380747372},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46120.553913218973},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48016.920732760918},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":124382.80537170367},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78656.41553921561},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82825.36884430435},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55751.551778250097},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15631.043773742476},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7990.5462586299536},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4087.1106643994844},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56070.593670384202},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67684.725572027353},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51634.492723566676},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49693.946640440248},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56291.75327058493},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133840.21886387718},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85311.041014175134},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86359.857204005588},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60424.77479084189},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17215.757070284861},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8852.1527888991295},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4303.5616818812723},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59361.970901898007},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71305.888919034172},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55781.84837162093}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":500506.24386814807},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":555398.44423539343},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1307836.4593679924},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1009819.7058145016},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":905766.29085927783},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":570939.28783613455},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":214653.42428931547},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":132566.63178561095},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89589.737544556323},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":565936.47196064284},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":742159.25337818172},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":560829.91884959093},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":525888.33468431316},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":567772.35169750254},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1322627.1642090406},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1015066.7792142853},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":873280.76785646367},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":570724.51324097521},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":214556.09595111362},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":132496.41611479915},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89539.397628957187},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":565612.08745939122},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":735419.5441199725},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":564420.50509485696},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":441226.28826156771},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":476455.65300628834},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1201460.474831379},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":897697.52192534995},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":811430.26338073623},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":484748.88265447284},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143064.74859505912},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71639.215071635699},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33604.3279917705},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":510089.20153090201},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":689000.94981653418},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":510648.44135873439},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":464148.61030559544},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":487051.22334654175},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1215044.3831678885},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":902356.13546644256},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":782262.55639117514},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":484566.52193233394},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142999.82212473953},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71601.417275557033},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33586.465976595289},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509797.29893178702},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":682293.73446559987},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":514271.56152840238},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":451816.18959390814},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":490558.16643534647},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1220463.7141025006},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":917727.27485621825},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":828282.65830681834},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":500146.12574159342},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155853.50668972498},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82523.42247080183},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43605.684388684778},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520065.88045179233},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":698497.26579639898},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":519612.97059802822},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":475177.93012822932},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":501471.42282079655},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1234263.2072143443},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":922491.0121575736},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":798522.24938521814},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":499957.97453406075},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155782.79187863579},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82479.83347445463},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43582.020450119919},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":519768.17521441297},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":691784.24566257605},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":523230.2788360602}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":358163.7801745605},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":332048.17585755413},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":715993.66243339924},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":540620.01532963815},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":494768.03359826526},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":325607.45601623465},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130241.27103983452},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87506.971126737437},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61764.717380160015},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":421496.96788502671},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":575179.42890135408},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":421705.90351469407},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":358635.11207977176},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":332588.76298980915},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":716200.50467701186},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":541275.10797795316},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":481262.44658819871},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":325343.56083415932},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130230.88623876855},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87676.227333285948},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61857.99076591331},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":421154.68743346562},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":574276.86304641922},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":421076.09975366632},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":315411.51035771653},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":284395.56071063376},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":657641.53593432088},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":479945.31477726588},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":442978.95205869072},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":276452.14171951346},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86930.222067533192},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47031.103601840558},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22797.975755689913},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":378771.92572151986},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":533092.27175032522},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383676.10289758613},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":315805.56518861948},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":284879.86375350208},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":657846.6694466027},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":480533.41475295927},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":430899.74753516912},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":276225.67055478226},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86916.807969939255},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47133.715284774029},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22972.844063774839},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":378460.53449043341},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":532340.82257278182},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383098.03728029679},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323048.8696381225},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292908.32843237376},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":668065.68783920002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":490784.3764068532},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":452230.66721240018},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":285233.35491436062},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94667.402882255643},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54261.801382288228},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":29759.079974197994},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":386404.42099419504},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":540610.81384482409},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":390469.82991885004},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323456.72941512917},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":293402.6861884598},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":668271.12660299579},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":491384.44410056854},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":439896.65059193748},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":285000.19824106112},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94654.529944839858},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54376.318589141258},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":29919.37198633482},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":386087.51164499071},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":539832.36885247496},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":389882.52168604755}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57103.170486278643},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55054.483100714671},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122555.24560547499},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88858.021217564819},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80433.000726215236},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53187.498076908261},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20149.456712629188},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12622.935978291705},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9319.7428528847086},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67467.131069756433},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88737.74860048425},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63016.988535867582},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57103.170486278643},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55054.483100714671},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122555.24560547499},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88858.021217564819},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77593.483444588579},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53187.498076908261},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20149.456712629188},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12622.935978291705},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9319.7428528847086},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67467.131069756433},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88737.74860048425},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63016.988535867582},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50260.36178890703},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47149.687876951037},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112573.20532834204},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78899.150857072382},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72021.800763054838},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45159.790246993784},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13452.482431860401},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6771.2074596518014},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3365.4424338424406},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60657.480563970879},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82233.79293098292},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57312.098863722844},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50260.36178890703},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47149.687876951037},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112573.20532834204},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78899.150857072382},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69479.222570284168},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45159.790246993784},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13452.482431860401},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6771.2074596518014},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3365.4424338424406},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60657.480563970879},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82233.79293098292},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57312.098863722844},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51482.776148023084},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48561.817839186027},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114356.41890447622},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80678.225308462104},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73524.395979009525},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46593.877586867122},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14648.844610827517},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7816.5730811665362},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4429.131724692229},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61873.971470991492},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83395.673841742057},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58331.232871528919},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51482.776148023084},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48561.817839186027},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114356.41890447622},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80678.225308462104},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70928.771935908444},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46593.877586867122},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14648.844610827517},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7816.5730811665362},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4429.131724692229},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61873.971470991492},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83395.673841742057},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58331.232871528919}]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8641.8071325839301},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8127.8863658291357},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18508.737298338678},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13617.675390319175},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12211.251963691157},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7821.6806793516434},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3137.0301120427152},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2101.6505540950584},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1410.7820416234058},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10213.803461606198},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13977.638867926325},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10313.83268676365},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8735.9717239685742},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8135.8777080934233},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18526.974336717005},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13631.103811307456},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11801.119654721617},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7829.3486329209072},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3140.1006034273596},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2103.7032893873934},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1412.1604860433415},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10223.818151685864},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13863.028751048527},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10401.948266836072},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7597.8323151381855},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6959.7904249915337},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16993.804912757252},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12088.62496226664},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10932.192530880351},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6641.971768204754},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2094.407873495848},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1126.8773546915299},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472.94465061227038},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9182.2539621516098},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12954.176829875967},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9376.9757153685623},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7690.9764697795954},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6966.6332757055898},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17010.549312291554},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12100.54473756002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10564.218265400938},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6648.4832267983511},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2096.4579281372576},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1127.9776823568459},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":473.40670281965379},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9191.2562189134787},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12838.566284818524},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9464.1709015157157},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7784.3302670524954},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7168.4616467156666},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17264.43575794455},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12361.777885536572},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11160.686514269268},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6852.7175564242953},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2280.6641977480463},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1301.0129777274424},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":640.48197979820793},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9366.5322279982956},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13137.010333873161},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9544.3379002432066},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7877.6567147526002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7175.5096664800967},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17281.446805756859},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12373.967168606921},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10785.181043404211},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6859.4356138177463},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2282.8965454481495},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1302.2834455808722},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":641.10773832104587},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9375.7153480693796},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13021.578507500715},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9631.6975075805549}]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43185.596161727946},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38399.233162866061},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92517.523669639835},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67865.795684033408},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59587.159730209969},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41579.674736812507},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16133.86479591398},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9866.5071898599745},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6628.3303042610823},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43515.864399888487},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61340.337790606696},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46513.803588517811},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43585.196161727952},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38399.233162866061},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92517.523669639835},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67865.795684033408},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57492.831185944975},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41579.674736812507},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16133.86479591398},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9866.5071898599745},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6628.3303042610823},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43515.864399888487},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60815.182956259188},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46842.463788517809},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37991.91728595498},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32903.773125847634},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84980.009640899196},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60300.073582339566},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53368.482158702711},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35304.717077631285},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10765.431125721101},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5304.3546050552732},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2341.7676709587977},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39157.787158592648},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56868.151711140861},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42300.2281934895},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38391.517285954978},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32903.773125847634},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84980.009640899196},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60300.073582339566},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51488.589392174952},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35304.717077631285},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10765.431125721101},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5304.3546050552732},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2341.7676709587977},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39157.787158592648},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56342.992875080636},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42628.888393489498},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38919.727475478649},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33885.494164137082},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86326.527684624481},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61651.630778106948},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54479.400364123736},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36425.689281395324},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11724.459895139506},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6119.3475523644365},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3107.528624675323},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39936.323638787282},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57667.072844545903},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43052.950546823617},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39319.327475478654},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33885.494164137082},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86326.527684624481},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61651.630778106948},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52561.200319779644},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36425.689281395324},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11724.459895139506},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6119.3475523644365},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3107.528624675323},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39936.323638787282},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57141.914723360409},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43381.610746823615}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":587097.22183133871},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":515930.95869326696},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1083454.2468994567},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":825304.10035899631},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":728980.24164630868},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":487151.93178955268},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":195053.59432957941},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127289.8996356148},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90009.000059699159},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":637917.64963912684},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855503.79991433118},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":662043.16051206039},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":584514.23025116057},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":514192.16621388216},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1080364.7740592433},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":825713.37697859213},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":726639.2983500245},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":486388.17064750765},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":194540.44876852477},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":126802.50563080989},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89726.726239819225},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":636939.84654018236},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":854025.90328418522},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":658700.04062394379},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":516836.54251472856},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":441943.79645544535},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":995155.14320245781},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":732756.33424985269},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652882.4200539178},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":413615.32238671475},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130196.95592293193},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68301.828954726967},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32615.575881746652},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573503.26451528468},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":792819.0110514327},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":602100.17313027859},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":514532.08214490092},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":440462.40214154439},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":992322.55230678734},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":733126.54614988971},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":650798.15061311517},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":412965.95420444279},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":129851.9223131844},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68046.782393787624},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32563.84073158347},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":572639.13006611122},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":791508.73016021657},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":599037.01306395303},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":529388.06442281033},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455161.02544863662},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1010929.0888189337},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":749289.27024138288},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":666476.70186508715},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426752.06363293226},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141783.088106159},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78839.587323533488},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42868.463100545559},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":585010.39160174865},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":804017.15926703275},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":612808.51991366129},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":527033.84662645613},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":453633.64896171098},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1008050.6079690801},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":749666.46074863162},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":664346.5796435877},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426082.2600413434},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141408.02260858507},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78543.033705441674},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42775.544016612381},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":584125.95113558613},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":802676.93513245822},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":609695.34721052693}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":622986.77545027412},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":558423.45987654116},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1143359.0778847241},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":863360.74073563272},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":861964.0319456571},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":579836.2665326331},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231241.05676588055},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137771.08562329755},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103596.16655040442},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":724046.12523893337},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1030414.1296133428},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":728227.38994829799},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":629136.9797909148},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":558782.35502409725},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1145402.1730756247},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":864921.804031451},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":832987.8814897961},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":580213.12419456418},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231264.85480861031},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137686.75538039466},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103784.11860084884},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":724303.79164311429},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1022318.3392053153},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":733541.79313104297},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":548595.62030494935},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":478968.80157017853},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1050395.950002244},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":767573.66821506177},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":772304.25388495205},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":492297.97245940124},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154176.21729333469},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74403.240414753818},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38121.25552531259},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652092.10918032238},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":955867.94411558798},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":662552.70942258241},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":554748.73389073648},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":479286.92726855777},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1052278.416444621},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":768972.38602760038},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":746292.34011166939},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":492617.13742906868},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154187.42594785185},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74372.377055483725},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38275.933334502108},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652351.89649224421},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":947719.45915448235},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":667893.00768832932},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":561885.0194775149},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493162.75605697639},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1067003.0871322847},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":784685.28101110738},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":788321.27335513895},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":507936.00537543831},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":167943.24930029383},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85723.411314595112},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49817.837285615366},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":664946.13247924903},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":969185.03825045493},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":674284.97844477952},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":568037.613349366},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493488.16489920649},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1068914.2486467245},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":786113.00057697203},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":761779.8218372172},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":508265.47669423203},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":167956.70695074296},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85682.996513924198},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49978.459278267779},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":665205.54090755864},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":961045.96675992524},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":679620.65075608413}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106813.139829761},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96192.27144828462},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":219289.97692000316},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162281.59817826329},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148907.22073141369},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97921.004102753112},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38702.772313687921},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26688.617239922882},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19155.9978302565},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137046.56417471936},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":171148.24851895159},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":126329.72351275754},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107645.13412689691},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96087.91547046334},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":218992.33551452914},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162069.66714278923},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":146527.05481910091},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97754.688781222998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38652.515549810531},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26637.724854881424},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19148.285438549243},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136844.38093272044},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":169360.4587352151},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127093.13476235526},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93815.048693769699},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82295.735781283787},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":201343.627947556},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143976.11149617544},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133263.58931375094},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83155.456501787805},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25853.688952485274},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14290.730989451618},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6549.4342666500133},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123200.86226438251},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158602.47097154014},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114801.96967581194},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94672.38983926503},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82207.894871852041},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":201071.34939729227},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143789.54331591167},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":131122.77784427395},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83014.11186762157},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25819.555089151007},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14265.229471609484},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6557.8927960384972},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123024.08189472108},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156840.06405157756},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":115581.54384307995},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96137.056212676078},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84778.243402435779},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204549.60310305809},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147246.24380009138},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136058.20195300464},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85793.206321472899},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28149.077395573913},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16505.51659073327},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8801.498440997173},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125674.28883171259},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160843.67619858708},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116861.31291363332},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96989.869341568396},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84687.452204952147},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204272.79367669241},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147055.14474372566},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133874.6316807055},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85647.400868929195},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28112.063301912283},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16475.479192665993},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8807.0681615614158},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125492.97043720179},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":159076.73482814882},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117637.99970182656}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100251.31068539484},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94669.138928416767},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":192920.87332566973},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153729.93231729476},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140227.14542932232},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93884.555806021381},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37478.794262757234},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23998.864408282159},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17308.498492307466},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109143.37680538345},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":152458.50073270214},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120450.24503313427},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85425.439529023279},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81895.852768658937},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":169681.21154253621},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137337.26808459379},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122483.3005370888},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81185.470813555468},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31549.983737111888},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20097.270031140804},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15140.641053972326},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93000.18683375424},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127887.33313145755},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101753.50461359168},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88402.723532950666},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81273.729741736912},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":177311.56059628143},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136812.56374473689},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125682.00816318308},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79701.837653952069},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24956.482758727507},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13014.215018075321},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6764.4496775532452},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":98444.205598806599},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141533.71296305239},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109729.92877655251},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75541.965437861392},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70398.083765113566},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156034.53881597013},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122321.78951407752},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109823.06200078815},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68912.70611465571},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20978.030979571085},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10971.484227825533},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6365.6453875668194},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84067.727773585764},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118823.82598318136},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92872.839721139622},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90519.381138174838},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83666.715028951236},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":180100.04246976509},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":139834.71958397535},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128280.38339706506},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82235.469542133418},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27193.49596029922},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14976.536885936679},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8648.0616919190688},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100355.52901759285},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143485.34101967845},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111645.02959346479},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77307.570934275238},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72452.070446508296},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158472.41037323279},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125004.18755052253},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112084.71479002261},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71105.13972744254},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22866.627815498759},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12601.73462609765},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7933.2298661326777},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85663.441858294915},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120442.95078587523},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94459.301182089272}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2003399.8754259767},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1662986.543949456},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3306930.0448799455},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2570122.5128398305},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2414094.3301495691},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1709137.165452172},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":692664.75209008018},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472230.87338465266},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330712.99094676279},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2228412.0336888353},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3170869.0656217653},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2409647.1247448577},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2035478.0306746345},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1674077.5323723033},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3328293.9555262653},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2587527.3984834524},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2427831.1763112056},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1720580.9312598221},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":697525.26751139015},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":475750.30850051297},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":333275.21407116076},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2244281.2857520375},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3171399.377499132},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2441708.4543991555},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1762717.4041988547},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1426232.5741067172},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3038244.4324096609},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2284939.6876221616},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2162619.4157958259},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1451120.3191752285},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":461953.10033762874},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":254373.83536038097},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118266.07243407334},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2005534.5589358029},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2939086.1833865414},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2191721.1812292845},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1792806.9123137328},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1435740.2808907502},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3057870.4272342953},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2300408.8847981207},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2174771.7918099705},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1460836.8937512788},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":465194.61883411097},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":256271.70045013539},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":119203.20802688586},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2019816.0194299568},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2937915.0030313875},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2222175.2709907219},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1805713.4489265964},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1468526.8227278511},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3086243.0197291812},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2335885.3732224717},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2207543.4462427935},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1497213.0146942374},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":503167.93599800701},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":293292.29462077993},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156218.05607488757},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2045349.8800284825},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2980492.3860106883},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2230651.9499178315},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1836158.2133286307},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1478317.3704176303},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3106179.4796492644},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2351700.3660332779},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2219978.8754804819},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1507238.1385014327},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":506698.67565728957},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":295479.84053779254},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157445.5008698547},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2059914.9870922146},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2979625.163961099},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2261393.160540083}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160063.13146271839},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155406.3786464975},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":308307.54269631562},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231009.26658051048},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216294.39245936985},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142388.55762575759},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56111.83759755842},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33749.791628043924},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21768.297881272683},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157874.80520530458},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":218109.71621440447},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162983.28785283005},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":161864.74484228122},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155607.91216442411},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":308627.40361054271},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231242.17042429763},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209795.72271240776},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142569.27932181628},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56193.659653177296},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33713.12120931402},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21743.918653047782},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157707.77162962445},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":215892.76828090174},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":164024.50259935629},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140723.04197437171},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133117.45906953898},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283158.80712845718},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205193.90970114185},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":193692.70301804072},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120904.69060838263},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37456.161035468613},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18093.730890677292},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7375.1856813119011},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141872.30819446599},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":202063.40445101028},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148122.83163131846},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142497.05954302725},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133290.08821649937},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283452.57687575911},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205400.78640540745},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":187857.14508053454},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":121058.144633977},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37510.77944802666},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18074.071752714026},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7366.9253519173981},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141722.20586529811},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":199863.34374517988},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":149180.56544794692},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144177.99799356092},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137099.20056561829},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":287651.4324277105},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209805.62169407931},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":197730.31840892177},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":124742.61574889788},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40788.852027879802},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20890.563930873363},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9946.4028238221999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144731.02937065123},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204929.9527907235},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150777.53613521153},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":145956.94533842333},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137276.99325282552},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":287949.86315831717},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":210017.14794365375},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191776.30072287846},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":124900.94093097045},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40848.330158920202},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20867.865860390462},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9935.2629789750754},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144577.90240645851},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":202726.87531349043},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":151832.31894891339}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":182275.74868481245},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190275.0011098441},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":475260.14276329358},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":343415.39515319723},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":285655.52691259247},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":187282.93600346765},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73868.305237340683},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43281.598605960593},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28994.409587186106},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":262907.80264741188},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":359308.61937940889},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":247714.85258608195},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":184510.98364544258},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190117.77284740011},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":475101.81580582715},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":343251.29254324205},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":274887.78337924671},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":187125.64208853483},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73903.002194807093},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43384.510783337435},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":29147.675679495762},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":263094.78525736713},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356038.36125243828},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":250448.48887097006},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160488.94801292909},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":163086.77664811601},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":436463.5419584788},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":305073.09678818349},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":255802.31384538062},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":159026.47434008113},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49264.60294175132},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23419.601743145417},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11387.754002280157},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237026.84168973507},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":333529.3619504745},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225337.28306726899},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162716.17554640936},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162949.55694926484},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":436317.22013916814},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":304925.0010291026},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":246132.42819123616},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158893.19070145971},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49287.294761062025},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23478.495080617991},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11472.990978374135},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237197.817448816},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330215.08098188689},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228030.90222497136},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":164380.98988613524},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":167943.7407180969},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":443394.25184766739},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":311922.64909276686},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":261135.35732694512},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":164074.2706475248},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53659.86230142002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26967.792440796984},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14533.045585729929},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":241650.2733391597},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":338134.62505838263},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":229334.86118346296},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":166609.64788397017},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":167802.94664554583},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":443245.78540413675},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":311771.693834726},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":251269.34793251261},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":163936.69776046355},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53684.698744950649},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27034.549400409291},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14630.435432403492},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":241824.10859720054},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":334828.20842680952},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":232035.62908856513}]
[null,10087,"Port Angeles, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1136808.9857965147},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1060847.2363300796},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2207906.9312518407},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1632725.2096960102},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1581753.1029000767},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1100304.2964952248},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":425575.47909303661},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266948.60931096738},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":171519.60591973376},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1115267.6674949704},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1545396.3062691933},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1252010.4769207872},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1136808.9857965147},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1060847.2363300796},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2207906.9312518407},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1632725.2096960102},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1536689.8860653695},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1100304.2964952248},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":425575.47909303661},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266948.60931096738},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":171519.60591973376},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1115267.6674949704},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1545396.3062691933},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1252010.4769207872},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":997725.17843003676},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":907026.24150067288},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2026900.9813599968},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1448340.0134989708},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1415163.0829741149},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934383.72308995249},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":284712.51025188295},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141991.76823496367},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56396.97384961362},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":999630.93539189547},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1429866.139775814},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1136763.9518249},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":997725.17843003676},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":907026.24150067288},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2026900.9813599968},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1448340.0134989708},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1374850.6994788931},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934383.72308995249},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":284712.51025188295},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141991.76823496367},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56396.97384961362},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":999630.93539189547},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1429866.139775814},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1136763.9518249002},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1022571.4149338598},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934505.16150689893},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2059236.2813835414},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1481278.9894966877},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1444923.0896393817},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":964024.13835996878},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":309876.58006509923},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":164314.33248548285},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76962.733426642779},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1020288.5349267694},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1450504.7021963624},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1157351.8439238789},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1022571.4149338598},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934505.16150689893},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2059236.2813835414},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1481278.9894966877},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1403762.0068528608},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":964024.13835996878},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":309876.58006509923},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":164314.33248548285},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76962.733426642779},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1020288.5349267694},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1450504.7021963624},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD36:$BA36)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB36:$BY36)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1157351.8439238789}]
[null,10094,"Soda Springs, City of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71259.562212850607},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65643.102881158295},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136149.15638410181},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99487.253140633868},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92824.462169660794},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63646.627715161943},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26251.685997840559},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16949.092650507304},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11099.029466979649},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76941.356595600912},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108595.3635399614},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86006.540352982382},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71229.962212850616},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65643.102881158295},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136149.15638410181},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99487.253140633868},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89647.343134402356},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63646.627715161943},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":26251.685997840559},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16949.092650507304},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11099.029466979649},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76941.356595600912},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108577.87788747257},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86006.540352982382},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":62719.835240595217},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56224.251646898614},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125079.49861061439},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88356.685297857126},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83115.222650265408},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54038.763584066081},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17526.987858594752},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9080.0847435858432},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4048.3998229945973},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69184.428658501129},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100639.36240025095},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78233.161374896561},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":62690.235240595219},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56224.251646898614},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125079.49861061439},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88356.685297857126},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80270.145727830255},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54038.763584066081},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17526.987858594752},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9080.0847435858432},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4048.3998229945973},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69184.428658501129},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100625.8784604807},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78233.161374896561},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64245.390803448434},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57906.855896752844},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127057.00656257705},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90345.074358236961},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84849.702500500716},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55755.133512513581},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19085.587076553857},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10485.821581021228},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5307.9397719817971},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70570.143284219288},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102060.63989965866},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79621.814850670751},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64215.790803448435},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57906.855896752844},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127057.00656257705},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90345.074358236961},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81945.308846516069},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55755.133512513581},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19085.587076553857},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10485.821581021228},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5307.9397719817971},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70570.143284219288},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102046.44108514844},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD39:$BA39)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB39:$BY39)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79621.814850670751}]
[null,10097,"Troy, City of",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46666.60204687369},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44887.710271022857},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108935.94171195614},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80495.263911145448},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69053.30092691099},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45679.144881349712},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17134.954023912098},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9166.8485574985243},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6129.9544105104114},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40644.710925150117},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54388.460907977453},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43466.338950298414},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46759.7913416722},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44977.277958561703},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109154.34319770869},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80656.642635189404},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":66818.60170705081},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45770.241271996252},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17169.298305242744},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9185.2109412146092},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6142.2348180907302},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40725.716795794695},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54496.865785125192},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43553.377679616286},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41031.806374707412},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38410.061860933405},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100031.85879667502},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71397.04590674839},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61810.156887461009},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38788.467696438573},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11454.914987749682},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4899.9223285062599},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2172.8487836152026},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36534.71186041653},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50397.240680156443},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39517.45284132714},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41113.742853341304},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38486.704016391261},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100232.40864199004},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71540.184824221113},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59811.270594680667},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38865.822205609555},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11477.874396395999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4909.7370538554787},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2177.201798300036},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36607.526225126203},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50497.690152419673},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39596.584186313121},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42038.418636568073},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39567.243185151943},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101622.50370460303},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73022.371532936828},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63104.088030438958},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40019.433387194207},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12469.609623420505},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5662.1753918737249},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2879.7548148642777},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37268.931110855854},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51110.241018563815},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40222.89051986031},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42122.365342970777},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39646.194386019924},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101826.24260613305},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73168.768849474349},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61063.075598981333},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40099.242776222272},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12494.602850702053},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5673.5170896675318},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2885.5239964090028},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37343.208824158253},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51212.111661810108},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40303.434457332478}]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55605.023091634881},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53907.67900192098},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140141.50581687462},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97095.305861127184},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76130.397004732222},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55585.510362764529},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23988.836238209355},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18173.73712791652},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13602.71093534729},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111190.48410282354},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148195.70024278175},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94760.309498300776},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56355.327496138423},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53863.316274023964},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138771.77775671936},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96438.361226587484},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75153.163562823553},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55493.17347340846},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23997.295010604008},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18223.554939309044},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13635.474495362412},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111395.81131577981},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":146863.67876209633},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":95808.70952025427},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48804.652557643698},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46098.060513455792},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128633.26032943206},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86118.703915197373},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68119.292280887079},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47207.112438758239},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16032.99916872038},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9702.2393575127335},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4346.1131449747118},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99822.126486883979},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137209.12202704456},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86018.712126244442},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49541.927385535586},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46060.124536184798},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127376.0124103703},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85536.027067001603},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67238.14396306398},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47128.693506237367},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16038.652740499314},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9728.8352299994003},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4356.583163434685},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100006.46071491863},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":135858.18445033845},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87047.811887756281},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50019.485670142305},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47493.187894875206},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130689.11855289603},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88079.588169956638},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69550.413605464259},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48703.84782646934},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17454.247358263754},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11215.606306049363},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5999.7320836218923},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101852.99483406263},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":139171.7884645306},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87580.330260230461},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50759.088130187556},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47454.103828771811},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":129411.77693464304},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87483.643961461668},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68652.100430259612},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48622.94255960283},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17460.402057235417},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11246.350596652108},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6014.1846692582685},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102041.07929498321},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137824.23010072034},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88612.877862613212}]
[null,10116,"Consolidated Irrigation District #19",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5722.9029492618993},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4812.5506119567935},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9192.1095652777858},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6948.2018724353748},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7055.8500779996793},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5052.4127282301069},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2214.1069042401423},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1324.4562478187354},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":947.18804889456089},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5813.8050639736202},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7125.2650518107876},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6676.9587909587244},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5722.9029492618993},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4812.5506119567935},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9192.1095652777858},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6948.2018724353748},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6812.5080220713398},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5052.4127282301069},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2214.1069042401423},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1324.4562478187354},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":947.18804889456089},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5813.8050639736202},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7125.2650518107876},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6676.9587909587244},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5019.5139012935706},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4113.5914599679209},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8439.8956204301958},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6160.2806449999935},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6313.2482471020921},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4290.3065495422143},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1480.604968064582},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":705.71142727358119},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":303.72064717408693},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5221.8236980902557},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6593.9216387519},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6068.0381751376572},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5019.5139012935706},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4113.5914599679209},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8439.8956204301958},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6160.2806449999935},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6095.5171525725946},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4290.3065495422143},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1480.604968064582},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":705.71142727358119},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":303.72064717408693},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5221.8236980902557},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6593.9216387519},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6068.0381751376572},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5145.1688640885586},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4238.455056425757},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8574.2727699276256},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6301.0366218022255},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6445.9082674741021},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4426.4508693968637},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1611.6393632778863},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":816.24535956860586},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":418.67107561268068},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5327.5765481243243},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6688.8419918511181},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6176.817089946042},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5145.1688640885586},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4238.455056425757},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8574.2727699276256},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6301.0366218022255},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6223.6019746087604},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4426.4508693968637},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1611.6393632778863},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":816.24535956860586},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":418.67107561268068},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5327.5765481243243},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6688.8419918511181},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD50:$BA50)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB50:$BY50)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6176.817089946042}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":395808.96652430884},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":388319.01045392844},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":936782.24009997584},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":659816.86596135714},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":568333.9824970609},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":389182.29597795638},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154467.07315022446},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":95219.088910126127},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64873.825917204595},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477648.46188902424},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":654902.03659860429},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":459407.16912508872},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":401283.26489544706},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":389289.79566009901},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":939123.60466630897},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":661466.20653542399},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":549646.46905492817},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":390155.14659124572},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154853.24996381006},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":95457.110393142866},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65036.02147158952},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":478842.40438756708},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":649718.03972362145},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":464533.966488529},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":348037.36044970178},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":332639.94801659993},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":860367.07468557684},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":586091.56379870058},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":508907.60822382092},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330462.83626158978},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103089.59577574377},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51147.36237057743},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22695.741849784536},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":429794.828707112},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":607296.85375253716},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":417604.06954967498},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":353392.2116979034},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":333471.53764756781},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":862517.44950899086},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":587556.61349693919},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":492125.81442280149},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":331288.90405236196},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103347.32561448874},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51275.216702451959},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22752.484270609744},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":430869.15601078409},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":601993.845941304},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":422626.37018889515},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356571.38497183489},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":342586.57789267018},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":874018.04749337572},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":599262.01353353215},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":519523.66610802221},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":340952.6093783502},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112267.78105832357},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59020.432294872357},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30230.527328125107},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":438343.50673166517},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":615801.14806398423},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":425071.86697563133},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":361947.57451615005},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":343443.0337265933},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":876202.54114350455},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":600759.98535817093},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502401.43036908319},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341804.89877458464},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112548.45694647226},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59167.967128338423},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30306.108128098145},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":439439.20235618984},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":610519.40062751784},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD54:$BA54)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB54:$BY54)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":430112.83513893653}]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D55","v":0},null,{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58724.466158888303},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48000.581325680701},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118273.05621986295},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85607.537445440394},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74188.722467985659},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45592.983183615317},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20348.282555161386},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22988.401397190166},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21212.117275534332},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":145872.88796402648},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":181601.00994221721},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97339.03362402755},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59590.421601879432},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48260.53936907545},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118799.47064673477},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85989.171993177384},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72492.680177426824},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45841.662303087898},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20460.423476789609},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23311.436510271404},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21449.244000881827},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147430.36090689435},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":182135.21555920085},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99646.997749443515},null,{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51577.751390817684},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41054.864584038369},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108583.34906024691},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75946.406516347663},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":66395.963195203803},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38717.716594383397},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13585.976312549239},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12338.099106332498},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7223.450176613891},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":131074.58234274696},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":168284.38647554052},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88469.40545525332},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52405.694564695128},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41277.206527878567},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109066.6370291507},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76284.970630094685},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64872.782888948997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38928.895663970266},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13660.849283629428},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12511.47016373925},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7304.2139791960144},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":132474.05166063487},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":168663.53772981779},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90631.187015059957},null,{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52854.456197186439},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42295.662661967632},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110314.3396068764},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77672.292142458973},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67788.078809343686},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39945.929302515389},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14794.009536521198},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14240.692474794154},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9722.4163589043383},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133718.18412705348},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":170663.29730887423},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":90053.895291670124},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53689.18996621891},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42524.724428363603},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110805.33178085291},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78018.550453032367},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":66234.018058946167},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40163.80746329057},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14875.54013605478},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14440.799847475993},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9831.1131770762677},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":135145.87955917459},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":171070.14781470131},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD55:$BA55)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB55:$BY55)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":92241.79122572807}]
[null,10158,"Energy Northwest",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44968.770704659524},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47513.811653548109},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117081.80056156631},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86467.027784528997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70587.632766339928},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49973.976961064},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18390.553779793328},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12175.232179829254},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7718.7509732415647},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54318.785966713782},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74951.522195778161},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50770.196111135869},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45411.85864900703},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47513.811653548109},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117081.80056156631},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86467.027784528997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68104.253198699938},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49973.976961064},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18390.553779793328},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12175.232179829254},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7718.7509732415647},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54318.785966713782},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74274.730900125665},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51149.217956788358},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39417.366723835505},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40584.145781619955},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107447.80124470548},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76651.718867815245},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63125.206875050528},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42445.991010306272},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12309.779230280685},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6480.7749727418341},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2445.0578516608102},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48768.902636722822},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69396.952860193764},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46086.847654936581},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39860.458669895736},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40584.145781619955},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107447.80124470548},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76651.718867815245},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60899.153442065392},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42445.991010306272},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12309.779230280685},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6480.7749727418341},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2445.0578516608102},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48768.902636722822},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68720.165566253985},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46465.865498876352},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40409.081710989813},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41822.07649696718},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109168.84002007975},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78405.14718790834},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64458.311009154917},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43790.80693727568},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13396.062137287403},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7498.0453021007888},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3387.1619616102926},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49760.345971475937},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70389.233313267381},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46923.491298620647},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40852.172942175304},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41822.07649696718},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109168.84002007975},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78405.14718790834},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":62186.288270890393},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":43790.80693727568},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13396.062137287403},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7498.0453021007888},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3387.1619616102926},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49760.345971475937},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69712.445304452878},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD59:$BA59)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB59:$BY59)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47302.509857435158}]
[null,10173,"Fall River Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":605852.75409582152},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":630243.63648252748},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1522686.5623767825},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1011080.2144313204},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1065696.7055476245},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":610463.31777844229},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203543.67795679957},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133930.71106535941},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":159725.44605423696},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1472998.3485536934},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1326981.873162356},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855811.83736512111},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":602962.35635515465},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":629677.32544086501},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1520983.3743448106},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1009825.1094680289},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1049652.3525924985},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":609446.67634738644},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203257.53400879339},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133624.87350376224},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":159783.88849139272},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1471726.0069694719},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1329249.1513690283},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":853267.4405270787},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":533159.20952168095},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":539142.83767015301},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1398429.3687473552},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":896992.76141409052},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":953733.74580583209},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":518359.09350359952},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":135976.27135116799},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71619.630148109965},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57226.244766832067},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1322159.3179942081},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1229274.9469513497},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":778408.55303940224},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":530420.94489343592},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":538669.48241323023},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1396878.3218312305},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":895889.9896488568},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":939395.56308539514},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":517494.00493662129},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":135780.8222202154},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71466.698029489329},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57376.086322479932},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1321040.081938599},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1231695.0185530423},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":775955.31121537613},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":546145.34381717932},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":555417.28424907965},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1420626.9464429612},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":917373.59433388384},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":973735.0545856714},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":534812.7942087003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148046.66111300397},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82751.018356367975},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75536.926972485089},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1349105.5333606971},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1246729.5266228965},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":792236.04557749478},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":543379.90179594466},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":554927.32316682208},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1419048.7207040975},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":916243.6094319236},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":959092.07787109842},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":533920.63190556969},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147835.01006094459},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82570.770873932881},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75670.440789071901},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1347958.9461975365},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1249122.3028772674},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD62:$BA62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":789766.51962176675}]
[null,10186,"Glacier Elec  Coop",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":405883.6951655735},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":354607.59697476681},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":811195.18722673436},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":574241.45881759026},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":526432.70767974062},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":365414.31691690249},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148250.74617390189},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97469.000741766795},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68812.808048661522},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":476177.47816799325},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":610241.28233103035},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":487661.62825667101},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":406391.31357694417},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":355659.81908937759},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":813556.3667697733},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":575923.63912258926},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509988.01434933022},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":366492.53372708999},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148693.46854978669},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97756.916571490117},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69016.558451463585},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477599.2564790037},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":613290.67701185064},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":488391.72561758349},null,{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356681.52881634334},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":303249.74800117069},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":744827.6101437984},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509200.13736726798},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":471116.28445068153},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":310294.19770525279},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99147.178024344612},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51923.259329184039},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23748.556712089714},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":427613.12880212488},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":565064.04663756245},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":443208.35841797036},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":357044.64538144652},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":304149.44483551319},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":746995.45894197794},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":510691.70409034344},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":456417.2902731942},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":311209.79691569583},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99443.285649646452},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52076.557543054711},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23817.241307214648},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428889.45686095359},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":567975.93446594721},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":443805.30278988509},null,{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":365471.11176464614},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":312424.42682315095},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":756683.65972722229},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520819.26173461974},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":480998.13166294043},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":320140.97673714219},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107919.14717392912},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60059.650504450015},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31798.933443767091},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":436288.77072512195},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573134.60714264819},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":451149.58807434828},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":365860.04245660984},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":313351.37110820762},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":758886.04555383953},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":522344.88008618448},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":465987.28195863566},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321085.62631239358},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108241.4463799542},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60236.997104573471},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31891.746491115675},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":437591.0823361245},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":576071.05949684815},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":451770.31918836094}]
[null,10191,"Grays Harbor PUD #1",{"$f":"+Staging!D70","v":0},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3083711.6127420012},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2873891.9300258285},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5836323.9868695755},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4470124.7654148676},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4050071.5841031391},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2777775.946058691},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1145228.6049274192},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":724960.82244299026},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":463289.38338666171},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3130734.4994565188},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4295183.6463611778},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3329702.909637305},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3108073.6091344208},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2864127.4682038943},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5804331.2133620223},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4448876.110102118},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3919278.3793683611},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2768228.9962597303},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1141303.8358509652},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":723090.42539712274},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":461971.53995683708},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3122109.4711182257},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4240729.3499710336},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3347289.963960804},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2708637.0501858955},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2460102.3936009416},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5359177.4578810381},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3968765.2493554428},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3625657.840556032},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2358805.9404117148},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":764985.30216920271},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":387667.02591809072},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":151343.39963394398},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2811695.7960454421},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3978069.3265793342},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3024456.5172854736},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2734023.6411010646},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2451743.8415032839},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5329800.2398217553},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3949899.802047099},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3508246.9594073435},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2350698.9509105529},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":762363.65082242375},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":386666.84532171593},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150912.90798747301},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2803949.7078903681},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3924511.9820813541},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3042910.7867739266},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2775641.192970695},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2534022.6642599832},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5444415.9606996262},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4058329.2133087134},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3701476.0428853561},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2433651.6614587638},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":832912.80004414613},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":447921.92976644437},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207070.11459447991},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2868689.5700074802},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4034719.3244276652},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3078986.4025389627},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2800844.7480723155},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2525412.9573645545},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5414571.4940764224},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4039038.0244936012},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3581674.5140898535},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2425287.434290668},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":830058.35688704159},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":446766.29179423966},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206481.10447854252},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2860786.4660496432},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3981001.746475718},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD70:$BA70)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB70:$BY70)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3097285.7508076411}]
[null,10203,"Idaho County L & P",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138301.82018081431},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160815.61082235392},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":364841.38720418786},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":256305.91807668871},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206759.18632343909},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":136864.81236932104},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54953.38002844635},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32652.889943072052},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22985.7629712626},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":171610.22163986752},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":226486.46113217136},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155449.54330737586},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138878.36113233847},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":161450.39000563079},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":366204.45960163174},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":257261.26611689269},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207618.32025400462},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137426.6606855588},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55167.474173172377},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32793.71847647665},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23086.566131955849},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172357.23263969232},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":227457.03615034354},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156100.53094549337},null,{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":121726.49800287612},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":137667.66758637648},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":335083.93112061865},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":227444.93768147152},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":185083.76932336439},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116208.66361236767},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36700.819998774314},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17496.515069447712},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8377.2905979265852},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154350.73864357371},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209987.82377505914},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141371.16981444322},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122233.94138088875},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138211.07566315023},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":336335.82793531526},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228292.71168037495},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":185852.83670577308},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116685.71563609893},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36843.803708491374},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17571.975625594485},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8414.0303397082607},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":155022.62148882009},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":210887.6965329196},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141963.20021907808},null,{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":124687.54992371518},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141802.86695363792},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":340399.86836453032},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":232600.72654150962},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188955.91337305808},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":119898.72334679161},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39961.497369379329},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20204.083130612515},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10986.980154318149},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":157434.01055408217},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":212935.17655125604},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143886.16134377971},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125207.33704386296},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142362.59776534955},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341671.62582925294},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":233467.71780317309},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":189741.07044123937},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120390.92356626297},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40117.18440322575},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20291.221165636787},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11035.164325812093},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":158119.31445769686},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213847.67971602239},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD73:$BA73)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB73:$BY73)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":144488.72399795864}]
[null,10230,"Kittitas County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":197730.44286457449},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209812.45144295174},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":519438.58484372089},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":375563.10813487932},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":306596.71552129707},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206424.02772052505},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79232.932040170854},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50739.794158087127},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32867.861134749604},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":253897.30535561164},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341872.70966440008},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":224778.95662172287},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":196310.31445532714},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209763.50941472157},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520850.90716477018},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":376526.49359999911},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":297581.86868811853},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206281.44654798691},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79079.693340621918},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":50606.015122382021},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33292.778435349843},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":253471.21048698382},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":342783.09446613438},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223090.7145596008},null,{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":174278.01330955385},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":179799.96220611542},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":477122.43768579734},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":333619.01221353939},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":274461.42173179053},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175265.47997479228},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52891.457984553832},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27303.503510460494},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12822.341724948123},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228558.60448328996},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":317124.0413238678},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204689.02220245794},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172931.20027902338},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":179761.68074056751},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":478421.96773216117},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":334478.65727814299},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266398.65038347576},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":175144.10387794985},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52787.740479897184},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27236.701140526082},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13018.617167660203},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228186.90089393291},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":318084.21543524653},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203088.52569511597},null,{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":178467.60678090525},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":185161.45913208046},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":484681.88705754187},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341111.99753608415},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":280202.14112056937},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":180831.71130728838},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57597.156704180103},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31490.213891985593},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16403.317293049713},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":233085.16560132473},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321545.19773586688},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":208277.93216529855},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":177107.69653026373},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":185121.27324022524},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":486001.56656332657},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341990.17501344683},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":271969.28891874384},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":180706.54708919884},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57484.592624616263},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31411.446663528208},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16640.43781890504},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":232703.74543450194},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322496.47737573081},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD76:$BA76)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB76:$BY76)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206661.7605995331}]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D78","v":0},null,{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1078364.8454131042},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1032009.7641786286},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2506998.0020939657},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1807879.140995651},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1631358.7733302498},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1066439.3279400556},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":395973.07113973959},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":244738.8943050064},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":200203.31513319773},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1469402.6163489316},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2000243.3223025049},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1294410.6630605184},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1069228.8350768753},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1030261.9667581411},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2505536.1552760061},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1806734.0826040024},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1631840.6695442293},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1063531.9646420814},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":394657.28068940539},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":243293.18131316491},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":200437.95957042958},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1465965.29784506},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2003409.7252733877},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1285451.2524160442},null,{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":949988.29271289427},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":884329.28946962254},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2303366.3965033209},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1603866.9725254704},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1460766.204327761},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":905352.81549538951},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":264257.76546533359},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":131052.14878913778},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77616.128260621917},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1321701.7168982099},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1854784.5024537435},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1178255.8732306105},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":941500.54783193581},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":882919.20859059319},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2302088.5884532882},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1602897.5733153163},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1461269.3576397013},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":902872.78709520563},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":263355.09582921362},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130326.0317817748},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":78316.928210727143},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1318772.2037331867},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1858470.1196464349},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1169795.3481073347},null,{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":972921.76175095653},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":910711.25348897418},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2339743.5933025647},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1640312.1539124856},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1491241.235141824},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934129.66350926482},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":287787.67666007433},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":151361.39844171837},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99515.372285117119},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1348087.3296382343},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1880769.5851744544},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1199006.0197344469},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":964318.20930674614},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":909240.84218601394},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2338432.9081632402},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1639311.3745607452},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1491740.5910391454},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":931573.29506534827},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":286811.20621529827},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150506.73122886353},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100132.89719163736},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1345067.1010133324},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1884362.4487993836},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD78:$BA78)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB78:$BY78)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1190456.3726070877}]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D81","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2583943.8435125607},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2607931.4208194977},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5588370.5677376222},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3554582.2232086789},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3372602.7826499292},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2361042.025672792},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1014854.5291345416},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":639217.45309740619},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":384812.05588212603},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2577671.9856147352},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3613547.1001422983},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2968899.2625958901},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2602251.8469437077},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2600805.9251341978},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5573101.795694625},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3544870.2499212078},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3360968.1594152017},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2354591.091176427},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1012081.7025522069},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":637470.95732391672},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383760.65682233905},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2570629.1659819083},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3570761.6645348216},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2982968.9681892563},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2264119.9558854783},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2228140.5542623391},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5128623.7292736918},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3150804.5650794879},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3016798.7076648013},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2005237.9506876641},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":679039.44712610659},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":339382.55844701827},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112961.75139910716},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2309819.479727054},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3341696.7956592785},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2693051.1595175322},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2283301.7950751698},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2222052.7385403099},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5114611.0961336009},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3142195.8094371799},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3006136.2267114548},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1999759.1584726779},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":677184.14809024287},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":338455.2836971634},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112653.11273408234},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2303508.4975420078},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3299654.1204465651},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2707874.5484526423},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2321253.9968785923},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2295987.2279416611},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5210753.913201293},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3222936.2918332936},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3080360.32826964},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2068799.5712925028},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":739030.1901688755},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":392945.72187806189},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":161525.68624325344},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2357669.239058787},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3390260.730503425},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2742329.2698740927},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2340279.732131144},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2289714.0387942786},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5196516.8806515634},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3214130.4549703468},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3069524.1816862253},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2063147.1134474489},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":737010.9819990152},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":391872.09968713863},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":161084.35923165994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2351227.5198263861},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3348085.3669441426},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD81:$BA81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2757018.0191634195}]
[null,10246,"Mason County PUD #1",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":227648.07202553627},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":236337.75582508574},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493280.60939258302},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":361815.08842487063},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":344576.61355541361},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":214872.77339890483},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83429.343238314788},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44924.733759203591},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30711.329827057391},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":215200.2788081044},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":297683.12754782452},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":230727.1710028997},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":231057.46465014771},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237193.24390347843},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":494673.35304415191},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":362843.70144961972},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":333974.74360073986},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":215674.37546363409},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83782.995378853928},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45176.709989742718},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30885.481180639053},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216353.37073821097},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":296267.54337793111},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":233915.41855604877},null,{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":199962.05851189449},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":202303.32521188798},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":452951.46866622515},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321175.08264939621},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":308460.48798430344},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":182469.51292062472},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55735.646436253373},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24010.386494222701},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10034.220098884151},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":193299.81348816282},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275758.59192588076},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209555.88977111035},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203257.59440623719},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203035.58054711233},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":454230.3435823872},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322088.09019541851},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":298940.20094320457},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":183150.23524926422},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55971.940347895026},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24145.004495864352},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10091.025228706492},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":194335.51917738287},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":274225.62151510082},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":212626.76308851107},null,{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204907.94871027989},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":208383.31056963917},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":460155.9548494569},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":328435.10244705348},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":314912.35189666465},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188258.10246661655},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60682.909194139538},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27746.571376619351},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13728.024347196086},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":197212.16066348323},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":279675.23907276214},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":213337.97390106187},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":208223.8242207244},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":209137.58047248109},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":461455.17152634484},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":329368.76200943894},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":305198.84851084522},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188960.41901652649},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60940.16823728045},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27902.154509760265},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13805.792463893473},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":198268.83648832573},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":278163.23879760463},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD85:$BA85)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB85:$BY85)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216429.81520946085}]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D89","v":0},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":608645.11393924325},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":589838.22167518851},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1251832.7874296263},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":878694.12492349441},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":961188.54349582689},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":581484.32999643381},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207801.06548580524},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":134463.78498553197},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100858.38114855187},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":725546.42976412165},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":995576.29583396681},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":661866.5817114769},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":615369.85221285734},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":591036.77926760213},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1256247.5591999898},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":881534.70063255657},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":930994.29614848713},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":582602.86398588133},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207671.83751974982},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":134152.57770802156},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100842.82923557924},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":725653.4977569317},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":985617.91874153528},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":665945.54793210048},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":535289.24589305231},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":505256.66107318772},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1149668.4454607987},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":780420.19603739399},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":860608.53161454597},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493759.60012935661},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138688.1494077096},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72194.714048402049},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35605.925333485298},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":652990.52009722346},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":923049.97883262252},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":601698.94618109998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":542028.8345225649},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":506297.46314680972},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1153730.5062721472},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":782957.74605255539},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":833502.29392416996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":494708.34544986783},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":138597.19782380731},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72039.72963371189},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35677.878872529596},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":653122.65481850272},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":913116.9766005394},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":605930.22158950509},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":548393.69910676405},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520366.49663472327},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1167919.3076630852},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":797976.06631084811},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":878576.36561390455},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509430.93834465439},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":151034.63237262107},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83318.597501639801},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47262.767206992838},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":665952.06699091522},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":936006.23922761204},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":612447.42460263544},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":555130.63483611669},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":521435.48050034465},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1172044.3775340151},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":800567.74950081925},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":850918.47910318221},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":510410.01508550812},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150936.8430118309},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83135.705091975731},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47319.088580098083},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":666079.72373682319},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":926068.70397480275},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD89:$BA89)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB89:$BY89)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":616651.49116356228}]
[null,10278,"Northern Lights",{"$f":"+Staging!D92","v":0},null,{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":765431.46476435452},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":871107.92361953226},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1910368.1217023777},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1344622.0535690882},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1249476.5304130549},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":789023.83760403935},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282689.67364019912},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":152330.06707660985},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":115920.18257317385},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":851361.55381839955},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1174867.2703597525},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":940772.10967269633},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":763732.23086405813},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":870938.78967687557},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1909340.5071829755},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1343923.9690018417},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1225756.1830654698},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":788333.81849215762},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282519.83664380142},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":152146.33321235527},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116105.11608498057},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":850834.29468632222},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1175887.5752516191},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":939628.91046368144},null,{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":674119.58761121368},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":746456.6373198675},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1755131.0648035267},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1194305.6747026371},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1118840.7347650356},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":669895.87126533967},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188601.62829711474},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81925.045982240888},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44409.556283780461},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":765960.11431119288},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1089310.5043733744},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":856122.76405895571},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":672523.5738887802},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":746337.84092149779},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1754206.3583283955},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1193710.7302789991},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1097620.3053732931},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":669307.1194955142},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188479.94390985955},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81845.108542480564},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44643.358711306355},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":765536.60758476984},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1090434.169503049},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855027.82550532662},null,{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":690431.74168804986},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":768724.61659474112},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1782862.9532447397},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1221158.5224239621},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1142177.799920171},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":691177.15254398412},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205409.72315043519},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94502.353422193584},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57184.371461517825},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":781216.41483920405},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1104594.5527644178},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":871244.70888371184},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":688817.28848657338},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":768596.82778701722},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1781919.8630507954},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1220545.152818776},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1120510.779699869},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":690570.31015398877},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205279.43667543388},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94403.873561427768},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57409.443838719155},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":780774.37355539773},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1105699.7533944335},{"$f":"IF($D92=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD92:$BA92)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB92:$BY92)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":870141.1489407185}]
[null,10286,"Okanogan County PUD #1",{"$f":"+Staging!D96","v":0},null,{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1022741.9652123244},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":966999.03490525007},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2361120.0878096865},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1889498.3960829307},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1661239.8478137227},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1144527.3793787793},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":345476.28504839097},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190922.22815070077},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":91943.021558642664},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1267069.2736230118},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1319301.0172099301},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1189893.3631733852},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1019947.5882581938},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":964356.96103938832},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2354668.9400287853},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1884335.8321592067},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1656700.9411257065},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1141400.255391405},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":344532.36077230243},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":190400.58271859481},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":91691.811117225618},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1263607.3357169388},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1315696.3696219251},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1186642.2884106156},null,{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":898477.85563089466},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":828210.5488792375},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2169075.5548202042},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1678088.0278340047},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1486947.3304787301},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":971848.68164874054},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":230895.09309668315},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102162.14987825097},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30617.876570404645},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1137963.7052267212},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1220858.0213077585},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1081767.4496414918},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":896022.99810184981},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":825947.67852710816},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2163149.1188780721},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1673503.0878672451},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1482884.6328544708},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":969193.35738193989},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":230264.23218658287},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101883.01832120644},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30534.221169939061},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1134854.5147752827},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1217522.3436539124},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1078811.8008719787},null,{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":920676.66880734032},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":853004.02853085217},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2203382.8115474386},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1715854.8398614642},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1518083.3281807578},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1002696.3830757495},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":251364.12862301612},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":118018.4450042836},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41573.135021118083},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1161027.407228223},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1238444.0940839038},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1101083.3000677498},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":918161.15878327796},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":850673.41643104074},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2197362.639931188},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1711166.7118837007},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1513935.5595245259},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":999956.77547171665},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":250677.3413863412},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117695.99023651218},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41459.547220513952},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1157855.2011975457},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1235060.367050888},{"$f":"IF($D96=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD96:$BA96)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB96:$BY96)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1098074.8757506241}]
[null,10291,"Oregon Trail Coop",{"$f":"+Staging!D98","v":0},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1681167.471020903},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1529624.3952067201},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3383504.2317792783},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2462623.5376691469},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2227765.7683203155},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1493973.6417456018},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":629143.78299460711},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":460655.06065944082},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":335543.23307786131},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2403605.1191734518},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3257205.0944267274},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2099565.2741067754},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1699066.1002348121},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1529548.7730371701},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3376243.8342604516},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2459664.6340918052},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2211282.4481448648},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1494563.2756660802},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":629777.35894161765},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":461363.70117485663},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":336022.74542351026},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2407232.8297383259},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3230403.9711961201},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2120399.1444207644},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1477856.5786943757},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1310188.4654224857},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3107213.1842102804},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2187229.2579135299},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1994846.5117209749},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1268567.9809380823},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":419967.636360451},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":247102.19280443317},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":115186.64125360434},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2161219.775122921},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3018590.6042880323},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1908169.7495145395},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1495711.0570118604},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1310123.6958978288},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3100545.6564375609},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2184601.2439557486},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1979907.7286017973},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1269068.6527831145},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":420390.56214995612},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":247482.31671593076},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":115351.25082200358},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2164481.6531127766},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2991449.1033770088},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1928632.4569721683},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1514176.4825724582},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1349388.9813710412},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3156570.4231424881},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2236426.2962760078},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2036455.7187547816},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1308834.9427344848},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":457335.32213666942},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":285251.74566225969},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154551.62628896156},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2204520.0247880132},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3061217.2203368973},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1942361.0659577372},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1532038.8481029493},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1349322.2731060893},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3149796.983817542},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2233739.171470602},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2021241.0161470906},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1309351.5069598611},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":457795.87893248681},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":285690.5565006609},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154772.49078039901},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2207847.2559117218},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3034136.5252415068},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD98:$BA98)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB98:$BY98)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1962890.0787623737}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},null,{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":248820.91921338643},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":926773.73888028297},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1486401.0860469914},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1515080.4034422943},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1442445.3175181625},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":955709.10656220268},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27374.071502751671},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":331246.52785438346},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":469574.28217717953},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":760424.08336901513},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":250583.88873539859},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":924241.57019481598},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1482339.8808938605},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1510940.8394984619},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1437469.2474359246},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":953097.87949509395},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27299.278957662158},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330341.48269631172},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":464014.38779743749},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":764027.75666096504},null,{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":218023.47216144452},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":791808.45621147845},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1364117.1051054574},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1342977.0228579128},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1290269.6967909201},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":811685.75123106246},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18315.998840415814},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":296825.85173750727},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":434247.79879406968},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":689771.11660279531},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":219870.58771365313},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":789645.04512893199},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1360390.0091898711},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1339307.6867298849},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1285709.4070931827},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":809468.03059928445},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18265.955127737063},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":296014.85214259638},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428784.4248607296},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":693567.83078754926},null,{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223525.19567373133},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":815918.95042708842},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1385962.1837571845},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1373721.948367751},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1317454.6835575136},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":837414.39942087443},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19934.152814617817},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":302974.83683947485},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":440558.59929345758},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":702392.717601571},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225357.27919448563},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":813689.66367728612},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1382175.4018343533},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1369968.6097110077},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1312820.1179396491},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":835126.38193611882},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19879.687916217197},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":302147.0367388209},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":435077.98273580213},{"$f":"IF($D101=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":706154.94653769431}]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D104","v":0},null,{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455906.63341728231},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":331755.85841759108},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":697493.35554333054},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502476.06172879087},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":479375.5839474434},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322372.10364623321},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":210689.93506499278},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":310946.41865889158},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":273958.66194675147},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1971312.1235604575},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2470852.2828337597},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1410251.3834416517},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455906.63341728237},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":331755.85841759108},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":697493.35554333054},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502476.06172879087},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":462845.43028712709},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322372.10364623321},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":210689.93506499278},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":310946.41865889158},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":273958.66194675147},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1971312.1235604575},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2470852.2828337597},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1410251.3834416517},null,{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":400102.06926567404},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283450.78402047162},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":640330.04985525925},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":445387.0238270635},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428784.8953156987},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":273769.34183997934},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140940.87872116436},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165003.08343930394},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86022.301864413981},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1765945.9435782474},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2284804.9352419348},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1279893.1145740903},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":400102.0692656741},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283450.78402047162},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":640330.04985525925},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":445387.0238270635},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":413999.24429620267},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":273769.34183997934},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140940.87872116436},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165003.08343930394},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86022.301864413981},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1765945.9435782474},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2284804.9352419348},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1279893.1145740903},null,{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":410071.11904333933},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292080.10849419085},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":650541.82820213586},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455585.53481364099},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":437822.52693102765},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282451.84584560542},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153401.00317886553},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191074.72104890677},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":119595.66557000717},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1802633.008552531},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2318040.841611648},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1303180.6017362592},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":410071.11904333939},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292080.10849419085},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":650541.82820213586},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455585.53481364099},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":422725.23413226142},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":282451.84584560542},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153401.00317886553},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191074.72104890677},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":119595.66557000717},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1802633.008552531},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2318040.841611648},{"$f":"IF($D104=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD104:$BA104)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB104:$BY104)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1303180.6017362589}]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D107","v":0},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":873503.25831766997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":793462.82931454666},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1688225.955224833},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1247438.2134016615},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1154256.7221738538},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":739345.6341724908},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":307231.94311889214},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205402.77607248773},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150995.30331329911},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1126956.2570494392},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1550882.3433832349},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1084873.99053965},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":885552.42832850385},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":796023.41353283788},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1693873.3569444553},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1251785.4070700738},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1117163.5318667481},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":741776.60140658636},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":308266.66222471744},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206077.69705178362},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":151513.04042651778},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1130805.9825849473},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1541283.50381919},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1097218.5134500796},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":768949.20556126873},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":680339.98514641519},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1550915.0546560516},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1108946.5154558739},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1034147.5999039647},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":627729.71096107806},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":204861.44491594186},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110594.97867812875},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53657.639145111621},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1014268.5191051977},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1438185.0453473087},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":986604.71564544144},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":780639.68205257365},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":682535.51312195475},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1556103.1277846983},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1112811.0825618631},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1000824.5912209569},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":629793.68512346642},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205551.39246078613},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110958.37832742218},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":53841.629415888914},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1017733.3038874557},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1428201.1089632178},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":998612.25832955306},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":787626.97094177618},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":700548.4982250121},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1575444.5751997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1133686.9762336714},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1055604.1570308553},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":647669.02437371714},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223149.13532020777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127531.65161705598},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71046.253035152447},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1034399.3038533172},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1458317.537931182},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1004159.7545195727},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":799381.52523039875},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":702809.24064870598},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1580714.7037956258},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1137637.7608076753},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1021607.6348305774},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":649798.55898363399},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":223900.67361314938},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127950.70212023228},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71289.864574118445},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1037932.8552963124},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1448402.3960879431},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1016227.4960906631}]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17220812.136846967},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16421282.843940901},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33807871.318639889},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24027201.058524042},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21682260.212758586},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15351485.618424401},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6127252.8646302186},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4100773.4152189936},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2612430.8181700082},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17760610.509341452},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24531824.466051206},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20143065.279634245},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17337948.52916792},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16371809.644484658},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":33706016.696389422},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23954813.138430312},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21601384.242054537},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15305235.449228276},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6108792.9911860107},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4088418.8152145967},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2604560.2204730306},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17707102.2521277},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24234542.084763508},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20232831.262168258},null,{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15089331.183988843},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14029865.189514713},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31026548.611861605},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21297865.692059375},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19394817.238959622},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13038048.974468635},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4099746.5923993224},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2177241.8236153233},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":766880.23703675694},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15915059.928208198},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22686273.884917952},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18271521.028344188},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15212889.192898469},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13987596.730621371},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":30933073.416135382},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21233700.573695041},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19320832.759228781},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":12998768.608643141},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4087395.0859540962},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2170682.3410202148},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":764569.81955679948},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15867111.851211468},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22394551.683847278},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18366925.503492642},null,{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15470103.617968615},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14457073.286174944},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31523410.202542529},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21785440.150204204},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19803451.07054767},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13451326.372324727},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4461944.761306908},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2520865.7274507252},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1096573.4420680213},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16244753.133239463},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23015967.08994922},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18605857.799643498},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15592514.455201535},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":14413517.756619934},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31428438.087677188},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21719806.092497751},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19728235.479749147},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13410800.905533053},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4448502.0427789632},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2513270.9923668839},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1093269.7417948199},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16195811.773449488},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22723251.606085297},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD111:$BA111)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB111:$BY111)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18700255.002100214}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D115","v":0},null,{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7122676.238242453},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7834232.2252372997},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17177306.362751365},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11755622.26526854},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10814316.273827497},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8689129.9388953093},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3330309.8442253713},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2100594.1926771472},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1247928.9992868567},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9107871.952846054},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11890910.357338835},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10046622.285721738},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7141966.5909314677},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7778871.1148694716},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17055921.812736787},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11672550.397731416},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10730170.596797252},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8627727.6383612696},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3306775.9936137917},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2085750.2075110991},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1239110.4280376958},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9043510.5846990608},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11699050.205986973},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10050361.989145797},null,{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6241077.3557655523},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6693339.5537966015},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15764155.212898685},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10420259.252104996},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9673423.6023867987},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7379696.3046281468},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2228311.2411292447},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1115277.794614729},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":366330.1168099558},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8161449.6231281999},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10996346.785413742},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9113164.6454520784},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6266597.5841628341},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6646040.635521831},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15652756.787181186},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10346623.813949518},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9597340.1174496096},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7327547.2018372724},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2212564.7351530008},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1107396.6117108646},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":363741.421269065},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8103776.2097856756},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10810808.125589389},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9123500.6878613643},null,{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6398568.1143972203},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6897151.1237905249},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16016603.634822974},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10658811.430620611},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9877235.1723807212},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7613616.4020075351},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2425174.689418829},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1291296.8777912981},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":523820.87544162304},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8330520.5846004318},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11156153.584613523},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9279919.566356197},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6422975.4241293613},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6848411.9578314535},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15903421.265951058},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10583490.248016462},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9799711.4397592321},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7559814.2876699064},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2408037.0351111586},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1282171.8446146287},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520119.26123559085},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8271652.420337976},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10969485.639673071},{"$f":"IF($D115=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9289077.2242965084}]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D118","v":0},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39912.290728731881},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46812.469072614644},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120512.50386195589},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83749.476718295497},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75503.37835133815},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":44861.865649928965},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15491.14679418981},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8312.1976063427464},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6267.7252580768827},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46380.25156202275},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60923.624277238261},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42577.075152369878},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40144.014814401467},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47005.389088284224},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120853.63800762549},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83996.602533965081},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73485.468493346532},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":45046.492601251033},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15575.042169859389},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":8372.2527220123266},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6311.5020837464645},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":46656.033877692331},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":61303.32991290783},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42884.796893691942},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35115.83386254224},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40054.900857861277},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110674.64129236029},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74311.75340685503},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67568.558277047108},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38094.225124262957},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10349.062000497357},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4457.7839312314582},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2280.7668543011482},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41696.683011623943},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56455.567965297989},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38723.421802675111},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35319.710029403301},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":40219.97295472234},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110987.92751922135},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74531.031303716096},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65762.715182863321},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38251.000155063783},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10405.109457358414},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4489.9911280925153},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2296.695761162207},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41944.617408484999},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56807.425682159039},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39003.29162347594},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35972.683440751716},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41262.087670141103},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112432.09864648788},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75997.729005982997},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68986.051944456136},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39303.211276263304},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11267.655309998521},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5146.3448469032792},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2993.0058511104412},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42533.365973418709},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57253.751347971367},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39411.846892146335},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36181.534420928263},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":41432.134580317652},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":112750.35968666442},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76221.981716159557},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67142.324778302078},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39464.961835254369},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11328.67758017507},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5183.5268570798271},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3013.9095712869903},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42786.275183595251},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57610.583878147911},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD118:$BA118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB118:$BY118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39696.692241137396}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D120","v":0},null,{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2542266.8248183085},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1949882.4624286564},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3581386.1092614126},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2644092.384879543},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2595249.827090045},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1906176.2516790484},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":885197.89427689486},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":779518.87769627373},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":540448.65998218756},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4786057.7230136171},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6144183.5534108989},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3497243.2166459095},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2882493.422520496},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1968455.2332622646},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3555435.2410993469},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2753280.9522374747},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2503627.3480603579},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1907282.6859709965},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":880641.20591728203},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":788763.10497420584},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":511066.36428357073},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4893145.8810253022},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5653966.6253025895},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3813576.9346987894},null,{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2219442.609221709},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1676765.3372869773},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3282811.8725680695},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2369510.8169616531},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2333663.036890015},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1620229.8116369969},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":589719.99080297025},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":426839.48419151735},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120970.08466923435},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4318241.8515127338},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5701575.670838098},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3165316.1130461702},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2560050.2980295112},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1695706.6178414137},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3257240.8949978026},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2479079.2749113841},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2250683.7291063583},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1621714.8239589725},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":585534.10114386026},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":436463.60206124908},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":91956.986986032367},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4425711.9009725777},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5211740.6341779474},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3482016.6280868333},null,{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2277112.6353861461},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1725555.5797530459},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3336149.8292957288},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2418562.6706983144},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2380393.4750240548},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1671311.9110649386},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":642504.81177082378},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":489842.90484101634},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":195906.65771723725},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4401813.5052058622},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5780644.1140816985},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3224612.2990956171},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2617652.2452427112},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1744431.0289224274},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3310510.9872366469},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2528063.26415923},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2295870.1321655167},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1672729.2933770134},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":638252.68181830761},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":499399.15822193259},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":166827.60569052515},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4509215.3327395208},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5290740.8554953625},{"$f":"IF($D120=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3541247.2887176145}]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":585853.46361238963},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":567599.20424054761},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1276265.450044665},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":909852.73208439047},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":833470.71783162071},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":550289.88091867766},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":210655.50335834915},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141047.21270400792},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106842.00549876269},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":819112.74959942116},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1070614.2695999285},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":707253.13036292489},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":591492.48325162719},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":573069.1578407042},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1288584.4412339753},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":918633.99964048562},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":812688.10210324312},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":555593.69437514781},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":212683.09212877578},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142403.99815269577},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":107870.08435536068},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":819112.74959942116},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1070614.2695999285},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":707253.13036292489},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":515678.88514663209},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":485977.42641486926},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1172418.1517766286},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":807937.26863466843},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":746326.5364371899},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":467233.17694980022},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140631.72943639095},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75576.235362518462},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38984.434703907631},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":736764.89301466022},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":992260.31038879731},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":643188.30284847517},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":520642.45169438969},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":490660.79135792574},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1183734.7699539154},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":815734.91920625221},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":727716.8627201335},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":471736.47178719693},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141985.32974219261},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76303.231263557886},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":39359.554096216707},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":736764.89301466022},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":992260.31038879731},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":643188.30284847517},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":528215.02580980863},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":500558.51988735143},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1190969.6609846845},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":826143.67063225177},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":761894.16419958579},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":482070.60877679335},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153140.93004499143},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87272.114400951832},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51106.660033139269},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":751475.69478971302},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1006257.6335742418},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":654632.98419665289},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":533299.25677980145},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":505382.40275392169},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1202465.3452760889},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":834117.03670004685},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":742896.31135409838},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":486716.91001667373},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154614.93312887347},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":88111.617288568639},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51598.425536770163},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":751475.69478971302},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1006257.6335742418},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":654632.98419665289}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":305514.27614945092},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":279494.75615778746},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":709773.73105940619},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502438.35023714422},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":436596.25197260722},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":288994.08299644152},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116120.54376851511},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123831.26784731902},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113327.17542504647},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":931524.17990588397},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":971854.57440755051},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":550792.32978080085},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":302183.5841371289},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":278189.24987667426},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":709328.36095625581},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":502005.59491063782},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":424032.99034705013},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":287802.51320624806},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":115486.11814855612},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123747.38300199842},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113598.76567936027},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":934659.86455525435},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":975332.14523365465},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":548388.53377632378},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":268606.4477323863},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238883.98689543488},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":651743.09015499963},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":445397.86511583126},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":390592.27843833377},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":245411.20968430588},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77644.36010107625},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65810.575200730818},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37820.030640192694},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":835557.1023438063},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":899205.36080690613},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":500391.0382103133},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":265520.75257783325},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":237769.43834353905},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":651337.7571875985},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":445014.64298935531},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":379364.94058331836},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":244398.90862047891},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77219.376121381734},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65766.679470606876},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":37942.869229331831},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":838374.79489370831},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":902588.78333788051},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":498088.34147595824},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275199.74317817902},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":246138.78381824191},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":662109.81116789335},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455587.70252718858},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":398810.52920519968},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":253196.94979549065},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84517.829969834944},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76175.519035020887},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51308.792650493153},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":852700.87163540558},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":912183.57572003524},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509394.835519074},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":272070.28124742047},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":244990.12215862915},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":661697.32587871864},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":455195.6316811812},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":387344.53899674024},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":252152.62377306228},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84055.430875999591},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76124.479561620377},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51458.204563466665},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":855575.37099164492},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":915583.81710901693},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":507074.07818928815}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63723.906308874444},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55277.720046263676},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":104736.58535769583},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76839.59604865966},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75342.22214354451},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55981.89757175446},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24078.289313522084},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17051.764351187339},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11504.311015026606},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81392.879110884154},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109845.86359618916},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83128.766203301799},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65506.707992078169},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56150.553369769616},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106446.55901470254},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77865.025917354564},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74620.729871537071},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":56642.43524263335},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24328.474367877418},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17217.69454208732},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11599.913881696284},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81930.53696564048},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109306.29681526011},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84180.087314517208},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55864.598553582793},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47258.203722284103},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96135.284031839808},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68143.166008057815},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67406.989892843441},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":47544.506398851023},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16104.664630999072},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9074.658178599173},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3577.8705271682411},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73071.529603393792},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101711.26201613626},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75450.784054713935},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57518.280974209163},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48003.602504267212},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97706.486295191979},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69047.047854638906},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":66755.211458106205},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48105.46945215376},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":16271.874172134874},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9162.8470965155084},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":3610.814576090565},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73554.267952800481},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101128.24864022169},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76470.08346075537},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57268.602534648482},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48690.827713564722},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":97671.83937231703},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69696.71535085373},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68824.55719235068},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49051.780469978847},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17529.090438761639},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10499.705927385519},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":4993.8672468717559},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":74558.073736811799},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103164.44509006383},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":76822.395631561856},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58945.351103634908},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49458.99168164235},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99267.832061902067},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70622.310802786844},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68160.324924768327},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":49630.5317514364},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17711.122907630834},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":10601.782716875361},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5038.0048044726182},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":75050.623027149908},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102589.19310920118},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77847.41546527257}]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":341374.55567467067},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":247628.53619910174},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":527517.50845508697},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":363852.20804057748},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":368442.72548939788},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":234841.54796749356},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130043.93080370416},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":129112.24947982689},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110913.81992198496},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":886918.90740902966},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1232859.6397272737},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":669928.64072549227},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":354530.86169265705},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":248186.5626854389},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":528724.39647936122},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":364686.00970318477},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":357955.92908414808},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":235370.82521421259},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":130330.88055511506},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":129408.90879374038},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111172.63527099256},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":889014.87146723131},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1235776.7019090806},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":671476.35023487196},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":300201.13359894912},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":211907.56775381212},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":484460.180074281},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322896.56317271315},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":329795.08844053186},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":199406.23378119356},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86860.516458561586},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68982.158018175658},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38263.505850343099},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":796105.67567432439},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1141427.7832234048},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":608787.24442902952},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":311758.57931050751},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":212385.05977168813},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":485568.54593142419},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":323636.45264124108},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":320408.2468119479},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":199855.64884718813},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":87052.181428430631},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":69140.678209044127},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":38352.596557818033},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":797986.90382633486},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1144128.4928070824},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":610193.65346231661},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":307556.44405482087},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":218288.83993022499},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":492152.0356858648},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330212.96943036077},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":336699.18711752485},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":205736.47605404275},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94574.896343452507},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79723.929484900626},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51241.917354025514},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":812328.75063956156},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1157761.3706746949},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":619709.67761029175},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":319399.5136794881},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":218780.71880224295},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":493278.00175910618},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":330969.63557928638},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":327115.84715428902},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206200.15787522303},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94783.583195755113},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":79907.127151793058},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":51361.328043847025},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":814248.33968499396},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1160500.7299611892},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":621141.32887064735}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":81254.903880807527},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68527.069533539907},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":134794.00155190931},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93268.293317597781},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":95152.301141371689},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65796.133732425267},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":28346.511740972663},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21458.892730512438},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15408.776589929506},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":110772.49244297824},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160343.35603603336},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":116999.97190166335},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":95576.562057669144},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":80048.571918942602},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":156633.73568204584},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109139.00560644447},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":109572.72263620101},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":77175.153700063864},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32956.753695472777},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":24592.110619354848},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":17249.652161931892},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123903.70695904226},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172813.50606347388},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":122876.42702012412},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71321.128260773243},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":58553.044686982263},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":123746.68133881695},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":82668.064457987552},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85111.899885951134},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55874.951502316326},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18963.171705377565},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":11401.784324491862},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5104.9105725438021},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":99374.54216148486},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148381.67247873702},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106259.67109176506},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":83881.408574280358},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68442.216440778866},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143799.99488740618},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":96730.070627157227},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":98012.258799493822},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65537.973028828987},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22046.484139565986},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13063.396371356794},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":5732.3908157343849},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111163.39014953031},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":159917.41458296619},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":111597.62773482614},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":73095.719732668571},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":60334.826369012269},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125720.19885998107},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":84561.7125988279},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":86905.53919529311},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":57647.29326340495},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":20639.432156789251},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13198.408235873238},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":6945.6158050162921},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101410.69700736564},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":150518.53387386238},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":108178.34199312876},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":85970.656452224386},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70515.601248242834},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":146092.64250074176},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":98946.829997595953},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":100077.44542343976},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":67616.864516414993},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":23995.518630635415},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":15122.91117911575},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":7789.85965198753},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113439.3482971864},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162221.20065962535},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":113612.49718532414}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":259440.84239518997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":252449.94389680005},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":530403.32817028498},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":392321.07145031652},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":359198.07357135043},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216796.85677169421},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89509.868720751547},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68201.267559054424},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52883.139253075649},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":411621.51785795862},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":549398.58389893034},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":353731.66588362155},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":259437.60619689859},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":252556.54823148463},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":530771.19537003606},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":392591.36718835175},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":349093.71030153707},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216829.88799469528},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":89507.619693736153},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":68191.280840429841},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52876.000515330728},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":411583.69423374679},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":549347.7843047257},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":353686.76872330287},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228383.24585620858},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216144.91347509716},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":487163.90985564596},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":348362.95753656066},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321569.91285466705},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":184070.83015067253},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59724.252584781818},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36635.957720617291},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19575.971905925209},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":370284.75387249049},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509325.8249030257},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321832.04896296241},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":228380.39782405089},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":216236.18724835687},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":487501.78822028416},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":348602.96831274184},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":312524.04261604242},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":184098.87523962621},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":59722.751878044786},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":36630.592980182671},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":19573.327091563231},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":370250.72787364863},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":509278.73089479853},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":321791.20153591491},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":233931.44304363936},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":222630.52376443363},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":494888.29441252287},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356215.73145211302},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":328291.89004290383},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":189917.07934856653},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65045.220402238658},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42274.853925807685},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25526.037358182697},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":377669.24408549862},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":516484.51049141673},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":327530.66651880508},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":233928.52566863186},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":222724.53622282227},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":495231.53004846245},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":356461.15240032622},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":319056.92828680831},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":189946.01517144626},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":65043.586013925247},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":42268.663505048396},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":25522.589739487732},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":377634.53967052844},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":516436.75450918032},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":327489.09563852078}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":397312.28397984849},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":322033.65468006878},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":593016.67320141103},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":430303.08683676226},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":428819.47701954562},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":316390.33098140918},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":140065.04948509167},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103354.44450620888},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72231.042309207201},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":517021.99290207902},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":728025.53790691786},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":546222.91288449196},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":402215.34863924677},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":326007.43362208368},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":600304.76942665537},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":435613.75076727197},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":419140.99167575873},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":320300.92823259177},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":141792.83314487647},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":104629.75682288135},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":72231.042309207201},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":517021.99290207902},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":728025.53790691798},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":546222.91288449196},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":348680.15360395308},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275177.88457994617},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":544430.99070504005},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":381428.38464100537},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":383600.33138877607},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":268683.20050212374},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":93703.506912563273},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":54840.396669213042},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22927.444547699524},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":463344.50713232439},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":673247.7932303308},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":495863.11907489598},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":352983.07740523486},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":278573.52408037125},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":551122.00738239754},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":386135.83439803065},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":374942.43085159495},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":272004.13337908703},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":94859.389800886493},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":55517.056764900277},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":22927.444547699524},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":463344.50713232439},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":673247.7932303308},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":495863.11907489598},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":357367.90407529578},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":283548.30215421377},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":553110.44362527586},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":390159.46867446118},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":391678.37877701374},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":277205.70696244639},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":101985.63459694489},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":63507.052616728572},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31735.147426036448},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472933.5709609536},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":683033.40972409211},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":504859.50313260313},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":361778.0383562065},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":287047.22175294731},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":559908.12390308618},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":394974.67793491564},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":382838.15873077349},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":280631.97877696925},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":103243.68309385699},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":64290.657258641411},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":31735.147426036448},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":472933.5709609536},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":683033.40972409211},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":504859.50313260313}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":142079.66665987956},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133442.299631122},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":279118.52653431706},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":211180.96990015902},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188995.59499892098},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":120956.6766445696},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48457.157084548584},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34730.739398222664},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27398.608396691125},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225459.88380046494},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":292962.2310327607},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":176555.57036344463},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":143732.78063464249},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":133701.02411533846},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":279661.73339780071},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":211594.3267898726},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":182642.38035047875},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":121191.63396257786},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":48550.501901344061},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":34797.530691081462},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":27451.50958629934},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":225898.11058303274},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":290892.10382732475},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":178204.23643543827},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":125029.99346142037},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114354.56214852098},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":256371.08671235215},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":187635.4685107299},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":169283.83843841174},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102698.13005267057},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32309.557970534679},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18713.259974965746},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9947.4273543270247},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":202982.41152363288},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":271715.36144943029},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":160593.28656371491},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":126650.20535421121},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":114576.2787935161},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":256870.02262803027},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":188002.73767506372},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":163579.39346104208},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":102897.62019085416},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":32371.797474368708},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":18749.246083317004},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":9966.6301211321625},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":203376.95561016473},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":269603.80851393176},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":162211.09142722294},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128075.78448931192},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117764.43745173259},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":260434.7392710126},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":191841.6885387837},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":172805.18987882565},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":105959.87687588661},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35194.200504791435},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21574.657642177452},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13064.944624379264},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":206997.83648771039},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":275510.9488483452},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":163444.82396363813},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":129701.87408221484},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":117992.76525832302},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":260941.58384593908},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":192217.19091549783},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":166984.84726398694},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":106165.70294889058},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":35261.996729979292},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":21616.146856277046},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":13090.167351369737},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":207400.1841469038},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":273406.79629615491},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":165068.14194114087}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1047723.9779773238},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1030914.1538774773},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2202253.3158832234},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1674531.4832818459},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1569061.1531571583},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1046490.0356558383},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":398799.40628735605},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":238136.80357753637},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":153282.97971952753},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":988170.72793731117},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1360754.3923829715},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1119515.2349560857},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1065128.7332538539},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1036544.1456088744},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2204162.6391163426},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1677200.7991831631},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1559375.3803936085},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1051448.3760999178},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":401113.75943089492},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":240159.55003189287},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":154692.86428909996},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":997188.85952886683},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1361352.1362173939},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1137423.1217544465},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":920885.09539436246},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":882983.0919180346},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2022694.0091494184},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1487254.2052842565},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1404944.8959927107},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":888612.08846549527},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":266324.26740708627},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":127539.7244276969},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52352.045644817146},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":888527.73709764681},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1261028.418026662},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1017434.568800203},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":937361.48933559901},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":887805.20588066871},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2024447.6577543602},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1489624.9894150556},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1396160.6650858147},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":892822.39275280526},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":267869.82750998449},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":128623.05281451842},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":52833.580884234187},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":896636.51949103468},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1260724.5839890162},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1034435.0272225013},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":943543.87166896486},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":909409.82139360346},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2054770.8776652133},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1520709.8291201757},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1434262.9842507183},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":916815.75134260766},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":289989.91687282932},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":147297.02930178872},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":70382.56915474846},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":906328.17960226652},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1278843.6848887645},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1035670.4829716769},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":960186.11011600296},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":914376.25641336804},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":2056552.3363272895},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1523133.9436214517},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1425317.6999285279},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":921159.68645018653},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":291672.81585127278},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":148548.17739331847},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":71029.946755342957},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":914599.41013156646},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1278700.9107002858},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":1052833.0463900119}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(F$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(G$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(H$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(I$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(J$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(K$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(L$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(M$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(N$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(O$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(P$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(R$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(S$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(T$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(U$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(V$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(W$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(X$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AP$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CA$4,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AB,MATCH(CA$4,'Energy Rates Marginal Demand'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":17,"n_rows":138,"n_cols":78,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+E1","v":"2023-10-01"},{"$f":"+F1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45200"},"HLH45231","HLH45261","HLH45292","HLH45323","HLH45352","HLH45383","HLH45413","HLH45444","HLH45474","HLH45505","HLH45536","HLH45566","HLH45597","HLH45627","HLH45658","HLH45689","HLH45717","HLH45748","HLH45778","HLH45809","HLH45839","HLH45870","HLH45901",null,{"$f":"+\"LLH\"&AD1","v":"LLH45200"},"LLH45231","LLH45261","LLH45292","LLH45323","LLH45352","LLH45383","LLH45413","LLH45444","LLH45474","LLH45505","LLH45536","LLH45566","LLH45597","LLH45627","LLH45658","LLH45689","LLH45717","LLH45748","LLH45778","LLH45809","LLH45839","LLH45870","LLH45901",null,{"$f":"+Staging!F4","v":"2023-10-01"},{"$f":"+EOMONTH(BC2,0)+1","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+Staging!D5","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":285.94200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":322.12799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":394.01299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":427.94799999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.81599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335.041},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":303.84500000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.411},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.29499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":196.446},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":302.79599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.70999999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":396.98700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430.51900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":365.47199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336.54300000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304.88299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.92400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.636},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.64300000000003},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":209.47500000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.74799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.82600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.23500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.839},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.50299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.61099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127.01299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.732},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239.381},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.17200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.09300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.12200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.65300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":213.33799999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.68899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.672},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.16399999999999},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.41700000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":558.87599999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.83899999999994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.18299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591.54399999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":516.45600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.73},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.52800000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.09100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.15900000000011},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":741.61200000000008},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":623.59400000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.19600000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.221},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383.613},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD5:$BA5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB5:$BY5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D6","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82.454999999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79.611000000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.944000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.77300000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.399},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":140.38400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD6:$BA6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB6:$BY6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D7","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.222999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65361.368999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88220.540999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85671.394},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66733.102999999988},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70408.402000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70400.191000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88609.433999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111701.36900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":129230.37099999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115203.24},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72410.585000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69969.81},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65032.767},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87611.907999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85125.444999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66381.745999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70074.967999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70101.217999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88298.428999999989},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111406.92300000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":128922.367},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115030.95299999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71887.633999999991},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41859.484000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46129.120999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62905.22},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61775.584999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44787.845999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45224.454000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42481.050999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60228.218000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70403.701000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86617.795999999973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69343.707999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45764.477000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41792.645999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45850.969999999987},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62398.656999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61347.589},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44484.415000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44938.85},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42237.63900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59962.746000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70136.622000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86352.199000000008},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68864.3},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45637.636999999995},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112296.70699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111490.48999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151125.761},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147446.97899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111520.94899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115632.856},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112881.242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148837.652},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":182105.07},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215848.16699999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184546.948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118175.06200000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111762.45599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110883.73699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":150010.565},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146473.03399999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110866.16099999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115013.818},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112338.857},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148261.17499999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":181543.54500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215274.56599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":183895.25299999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD7:$BA7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB7:$BY7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117525.27099999998}]
[null,10025,"Benton REA",{"$f":"+Staging!D8","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24348.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20579.313999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24971.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24520.616000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18688.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20081.272000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19952.815000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26155.100000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31790.870999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35089.476999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34100.986000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25930.729999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24257.521999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20564.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24850.378000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24320.502},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18677.076999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20001.213},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19900.414000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26105.002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31749.48},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35027.588000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34115.493999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25791.198000000004},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16010.514999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15614.013999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19134.273000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.359},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13673.932999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13863.882999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13452.561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18649.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20161.864000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24699.052},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20907.2},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18680.865000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16082.582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15599.037},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19033.062000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18440.664000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13645.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.214},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13412.422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18606.941999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20121.927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24648.125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20767.386999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18716.048000000003},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40359.057000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36193.327999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44105.978000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43115.975000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32362.104999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33945.154999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33405.376000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44804.224000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51952.735000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59788.528999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55008.186000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44611.595000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40340.103999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36163.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43883.44},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42761.165999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32322.237999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33801.426999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33312.836000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44711.944000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51871.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59675.713000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54882.880999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD8:$BA8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB8:$BY8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44507.246000000006}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D9","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.058000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13622.306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16632.081000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16400.148000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13935.403000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.157999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17871.685000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35341.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47619.462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46631.652000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42078.720999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30535.533000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21385.835999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13584.733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16594.368000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16355.854000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13620.675999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12464.243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17833.086000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35296.161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.652999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46586.210999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42144.765999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30391.277999999998},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14378.84},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9889.0769999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11995.4},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.464999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9613.8090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8052.0099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11723.243000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26569.870000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32600.760999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34973.027999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28358.437000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22715.392},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14445.073999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9850.4339999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11947.119999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11910.766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.7780000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.3590000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11686.053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26529.492999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32558.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34932.472000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28206.402999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22783.858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35916.898000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.383000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28627.481},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28352.612999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23549.212000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20555.167999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29594.928000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61911.643000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80220.222999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81604.679999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.157999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53250.925000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35830.909999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23435.167000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28541.488000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28266.620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22985.453999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.601999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29519.139000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61825.653999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80144.426000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81518.68299999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70351.168999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD9:$BA9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB9:$BY9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53175.135999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D10","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8301.3130000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.3580000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9211.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10176.65},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9125.8120000000017},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9346.1949999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8624.5389999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.4039999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.2330000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7774.2759999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.753999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7104.5010000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8506.5939999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7884.358000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9213.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10178.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8790.8339999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9348.2749999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8626.6189999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.4839999999986},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7606.233000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7776.3560000000016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.4339999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.509},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4363.1469999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4415.2929999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5679.7390000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.1630000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4860.5159999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5144.6180000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4349.5199999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3886.6730000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6869999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.4690000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3929.9130000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3875.3650000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4161.5849999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.8979999999992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5681.4589999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5639.8029999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4734.335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5146.2530000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4351.0399999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3888.3130000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4004.2869999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.1089999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.9529999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9579999999996},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12664.46},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.651000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.632000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15814.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13986.328000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14490.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12974.058999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11350.077000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11606.920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11672.744999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12006.666999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10979.866000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12668.178999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12301.256000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14895.351999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15818.532999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.168999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14494.528},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.658999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11353.796999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11610.520000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.465000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12010.386999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD10:$BA10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB10:$BY10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.467000000001}]
[null,10044,"Canby, City of",{"$f":"+Staging!D11","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8983.39},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9260.0190000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11045.982},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11393.798000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9821.9170000000013},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9642.1129999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8321.7559999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8622.6060000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9894.3320000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10220.296},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8118.8570000000018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.505000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9365.9719999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.425999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11399.276},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9435.2199999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9634.8170000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9119.3730000000014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8305.1920000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.8240000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9888.875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.6820000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8371.018},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4962.5150000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5400.0249999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6972.2379999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6632.9639999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5256.7060000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5491.9800000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4680.6189999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4462.7440000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4797.6919999999991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5294.4949999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.2209999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4867.6869999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4725.7420000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5442.1690000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2239999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6620.97},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.2270000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.2000000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4659.1440000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4435.2020000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.3},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5273.0920000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5403.0300000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.2430000000004},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13945.904999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14660.044},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18018.22},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18026.762000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.623000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.093000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13810.886999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12784.5},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13420.298000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15188.827000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15337.517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12986.544000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.247000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18011.649999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.245999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14539.447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.017000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.517000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12740.394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13385.124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15161.967000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15311.712000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD11:$BA11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB11:$BY11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12948.261}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D12","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30812.292999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32407.929},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50242.749000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47051.246999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36177.206000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38270.023999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34640.165000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30143.804999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31504.819999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35519.796999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36115.267},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27788.521000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30348.664000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32244.875},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50080.461000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46859.353999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35371.807000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38094.983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34468.061000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29953.470999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31366.355000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35339.17},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36228.182000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27360.257999999998},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17443.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21613.932000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33396.345000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32003.507000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22992.427},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23533.645},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21228.32},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20073.006999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18120.084999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22482.767},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20603.583999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17192.373},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17514.616000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21423.965000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33165.881999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31802.656999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22360.869000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23317.588000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21049.043999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19870.53},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17907.199000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22270.626},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20097.88},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17269.293000000001},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48256.089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54021.861000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83639.094000000012},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79054.754000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59169.633000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61803.668999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55868.485000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50216.811999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49624.904999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58002.563999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56718.850999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44980.894},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47863.28},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53668.840000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83246.342999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78662.010999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57732.676000000007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61412.571000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55517.104999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49824.000999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49273.554000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57609.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56326.062000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD12:$BA12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB12:$BY12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44629.550999999999}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D13","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65346.301000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66185.554999999993},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78777.031000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77755.070000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69574.039000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71821.664000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67100.258000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57031.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54272.586000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58016.711000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61222.108999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53948.281000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67885.452999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66268.616999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78875.945000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77852.672000000006},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66891.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71911.827999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67184.476999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57102.940999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54340.695000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58089.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59073.773000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56222.987999999998},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46127.538999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48099.211000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60727.375},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55157.695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46218.434000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51208.546999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44832.91},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40734.07},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39515.921999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41565.656000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39726.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42948.027000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43728.277000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48159.585999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60803.620999999992},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55226.949000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45048.675999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51272.832000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44889.18},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40785.190999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39565.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41617.805},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42001.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40794.894999999997},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111473.84},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114284.766},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139504.40600000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132912.76500000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115792.473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123030.21100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111933.16800000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97765.437000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93788.508000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99582.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100948.84699999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96896.308000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111613.73},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114428.20299999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139679.56599999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133079.62100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111940.04300000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123184.66},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112073.65700000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97888.131999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93906.199000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99707.309000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101075.511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD13:$BA13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB13:$BY13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97017.883000000002}]
[null,10055,"Albion, City of",{"$f":"+Staging!D14","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.29400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.45},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137.83799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111.376},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.09899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198.22399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":133.12700000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115.767},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108.10899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":149.55500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73.451999999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79.225999999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102.304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.61399999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78.162000000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74.834999999999994},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.29},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.602},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.83799999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.28900000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD14:$BA14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB14:$BY14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.60199999999998}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D15","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8226.9770000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.14},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10229.019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7757.9259999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8535.1290000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9343.3179999999993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9865.3649999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8067.5919999999987},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4742.8130000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.1139999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4861.4549999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5350.1419999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4551.7889999999998},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15207.581999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15274.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14693.46},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15273.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD15:$BA15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB15:$BY15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999998}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D16","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3253.4650000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4238.6540000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.2559999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.1779999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3380.8679999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4068.0819999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.5630000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2693.605},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2523.5329999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1547.2919999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9970000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1822.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2460.9259999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1654.9860000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1631.5699999999997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.55},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6762.1869999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5479999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.5509999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6529.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.549},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD16:$BA16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB16:$BY16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1749999999993}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D17","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4206.9470000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4631.6310000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.7780000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5396.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.99},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.9870000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.5110000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.74},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3661.2920000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4119999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.5309999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3628.7150000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3961.9679999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4259.21},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.0290000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4983.5559999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.4769999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.8909999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.1460000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3430.9559999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3257.4800000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.7239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3446.2239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.2509999999997},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.7149999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.5830000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3483.0929999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.9029999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3023.3099999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2550.1289999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.6660000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.395},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.5349999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2326.3829999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2557.9589999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.2450000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.3890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.6669999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8180000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.0070000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2694.1779999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2243.6850000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.13},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.7449999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2254.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2137.9070000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.9749999999999},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6620000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.2139999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8396.8709999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8915.3369999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7635.0679999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7559.2969999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.64},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.4059999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6066.6869999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.9469999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6340.9139999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6178.2129999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.5990000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7692.6959999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8173.3739999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4840000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6815.0689999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6028.8310000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5562.0859999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.2250000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.5409999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5584.1309999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD17:$BA17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB17:$BY17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5451.2259999999997}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D18","v":0},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2908.8580000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3072.694},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4160.7629999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4314.4449999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3710.8349999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3248.3999999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2177.777},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":923.28600000000006},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1133.058},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1703.2659999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2608.23},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2276.6950000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2869.2640000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3078.1020000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4156.5809999999992},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4312.0930000000008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3594.8389999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3254.8539999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2187.1960000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":935.54199999999992},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1149.0770000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1716.848},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2670.877},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2247.0740000000001},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1226.9569999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1644.6410000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2395.4259999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.8690000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2022.692},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1552.5210000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":891.02399999999989},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-52.820000000000164},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-139.66000000000008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":452.56399999999985},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":994.50500000000022},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":939.43399999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1275.67},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1641.6489999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2385.1490000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.8820000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1945.7860000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1548.797},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":890.30799999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-53.5949999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-141.17100000000005},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":451.63200000000006},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.11799999999994},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":982.26199999999994},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4135.8150000000005},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4717.335},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6556.1890000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6876.3140000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5733.527},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4800.9210000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3068.8009999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":870.46599999999989},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":993.39799999999991},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.8299999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3602.7350000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3216.1289999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4144.9340000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4719.7510000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6541.73},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6866.9750000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5540.625},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4803.6509999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3077.5040000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":881.94700000000012},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1007.9060000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2168.48},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3615.9949999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD18:$BA18)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB18:$BY18)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3229.3360000000002}]
[null,10064,"Burley, City of",{"$f":"+Staging!D19","v":0},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5931.1809999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6116.85},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7749.7790000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7922.9739999999993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6990.0379999999986},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6463.348},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5970.7969999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5592.9299999999994},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5806.0419999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6875.4139999999989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6913.2259999999987},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.2089999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.6550000000007},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6112.4539999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7800.9250000000011},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7949.4060000000018},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6773.3350000000009},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6496.2530000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6022.5159999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5664.2690000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5843.0020000000004},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6938.6269999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6774.7530000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5583.93},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3436.62},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3836.8990000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5289.95},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5178.6120000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4194.2659999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3962.6520000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3275.99},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3248.1909999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3092.9889999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3712.6729999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4309999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8040000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.1230000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3784.5540000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5250.4870000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5181.74},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4081.2480000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3919.2639999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3255.17},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.4449999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3016.2269999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3680.3269999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3535.88},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2998.6880000000001},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9367.8009999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9953.7489999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13039.728999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13101.585999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11184.303999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10426},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.7870000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8841.1209999999992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8899.030999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10588.087},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10320.656999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8573.012999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9277.7780000000021},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9897.0079999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13051.412},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13131.146000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10854.583000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10415.517},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9277.6859999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8926.7139999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8859.2289999999994},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10618.954},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10310.633000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD19:$BA19)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB19:$BY19)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.6180000000004}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D20","v":0},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":979.13000000000011},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1198.9940000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1599.3429999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1484.5170000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1474.5900000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1434.9839999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1130.586},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":935.97900000000004},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":881.24700000000007},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":982.37000000000012},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":876.02499999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":785.24900000000014},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1081.8510000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1398.3130000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.163},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1605.8609999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1527.5370000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1555.6550000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1241.4290000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1024.6869999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":930.98299999999995},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1035.1619999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":893.98799999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.6629999999999},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.79900000000009},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":740.548},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1115.5250000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":920.43899999999985},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":888.12599999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":964.14399999999989},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":658.12300000000005},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":550.21799999999996},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":530.80700000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":539.8950000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":425.87400000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":470.49900000000014},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":539.93399999999997},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":878.85500000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1200.0819999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.8370000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":938.78199999999993},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.586},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":728.12799999999993},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":627.20500000000004},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":568.61500000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.1350000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.31200000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":474.36999999999989},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1522.9290000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1939.5420000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2714.8679999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2404.9560000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2362.7160000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2399.1279999999997},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.7090000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1486.1970000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1412.0540000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1522.2650000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1301.8989999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1255.7480000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.7850000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2277.1680000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2921.2449999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2610.6980000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2466.3190000000004},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2600.241},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1969.557},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1651.8919999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1499.598},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1615.297},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1389.3},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD20:$BA20)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB20:$BY20)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1346.0329999999999}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D21","v":0},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9740.1569999999992},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12439.054},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15947.453000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17398.050999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14940.773000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13360.939},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11689.844999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9943.8850000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9143.8760000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9328.5149999999994},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9287.241},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8116.1319999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10456.075000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12703.834999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16123.201000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17485.344000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14339.545},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13355.992},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11684.692999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9938.7649999999994},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9138.7880000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9323.3449999999993},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9003.2970000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8383.1970000000001},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5073.4889999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7288.1970000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10635.161},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10620.498},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8633.14},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8177.4400000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6199.6640000000007},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5281.45},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4846.4859999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4627.3270000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.6469999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4423.8680000000004},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4972.25},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7467.8099999999995},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10760.983},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10680.257000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8405.2690000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8174.2870000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6196.7189999999991},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5278.4690000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4843.4579999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4624.38},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4272.4709999999995},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4148.6729999999998},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14813.645999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19727.251},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26582.614000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28018.548999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23573.913},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.379000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17889.508999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15225.334999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13990.362000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13955.842000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13283.887999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12540},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15428.325000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20171.644999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26884.184000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28165.601000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22744.813999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21530.279000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17881.411999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15217.234},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13982.245999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13947.724999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13275.768},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD21:$BA21)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB21:$BY21)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12531.869999999999}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D22","v":0},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.4989999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7148.4159999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8589.65},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.6670000000013},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7903.3170000000009},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7626.8420000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6771.3409999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6306.0540000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6285.8790000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6522.951},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6803.5560000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5922.3670000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.9579999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7173.5139999999983},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.6929999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8984.9959999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7700.2499999999982},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7641.8099999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6787.4099999999989},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6329.8989999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6302.24},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6516.2249999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6830.5949999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5910.4469999999992},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.9940000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4759.6389999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5992.1380000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6191.5160000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.4120000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4656.7269999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.7869999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3808.5820000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3451.6369999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4153.7380000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.7299999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3581.0139999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3866.8459999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4748.6059999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5971.5219999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6193.9280000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4885.0360000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4632.4070000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4036.4749999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3801.3909999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3414.8859999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4152.7449999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.9279999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3580.0050000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10683.493},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.054999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14581.788},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15162.183000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12941.729000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12283.569},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.127999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10114.636},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9737.5159999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10676.689},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10517.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9503.3809999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10702.804},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11922.119999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14582.215},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15178.923999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12585.285999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12274.217000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.884999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10131.289999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9717.1260000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10668.97},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10479.522999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD22:$BA22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB22:$BY22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9490.4519999999993}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D23","v":0},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.9680000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.7850000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.6010000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1481.7660000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1292.796},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1230.5920000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1038.307},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":896.58900000000006},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":944.83600000000013},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.046},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.846},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.64700000000016},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.9680000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.7850000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.6010000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1481.7660000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1247.1559999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1230.5920000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1038.307},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":896.58900000000006},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":944.83600000000013},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.046},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.846},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.64700000000016},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.00199999999995},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.56799999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.8409999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.886},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":809.10400000000004},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.476},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":635.22},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.71699999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.10199999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.63800000000003},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.447},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":553.96500000000003},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.00199999999995},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.56799999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.8409999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.886},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":780.54100000000005},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.476},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":635.22},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.71699999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.10199999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.63800000000003},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.447},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":553.96500000000003},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1709.97},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1975.3530000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2494.442},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2488.652},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2101.9},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.0680000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.527},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1462.306},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.9380000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1701.6840000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.2930000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1425.6120000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1709.97},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1975.3530000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2494.442},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2488.652},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2027.6970000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.0680000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.527},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1462.306},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.9380000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1701.6840000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.2930000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD23:$BA23)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB23:$BY23)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1425.6120000000001}]
[null,10070,"Declo, City of",{"$f":"+Staging!D24","v":0},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.87299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":173.934},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.07499999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":225.583},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":194.197},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":173.65799999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.60900000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":148.785},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141.24},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.482},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":165.03100000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":140.744},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":165.821},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.10499999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.28600000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":225.80500000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":186.876},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":173.828},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.767},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":148.93},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141.37799999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.63800000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.51400000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":146.25299999999999},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.009},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.965},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":164.49600000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":156.51599999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.43099999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":121.14300000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":98.935000000000002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.803999999999988},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.119},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":98.295000000000002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90.724999999999994},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.36999999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":95.316000000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118.08100000000002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":164.65799999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":156.67099999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.217},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":121.26199999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99.031999999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.897000000000006},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.21},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":98.391999999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96.492000000000019},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88.090999999999994},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.88200000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":291.899},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":378.57099999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.09899999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":319.62799999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":294.80099999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.54399999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.589},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234.35900000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.77699999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":255.756},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234.11399999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.137},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":292.18600000000004},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":378.94400000000002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.476},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.09300000000002},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":295.08999999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.79899999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.827},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234.58799999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.02999999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.00600000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD24:$BA24)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB24:$BY24)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234.34399999999999}]
[null,10071,"Drain, City of",{"$f":"+Staging!D25","v":0},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":808.42100000000005},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":836.31200000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1112.9659999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1153.1179999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":970.29399999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":955.40700000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":847.01499999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":712.56100000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":669.44799999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":693.30200000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":732.76099999999997},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":641.72900000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":835.42100000000005},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":836.31200000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1112.9659999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1153.1179999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":932.06899999999996},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":955.40700000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":847.01499999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":712.56100000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":669.44799999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":693.30200000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":709.51199999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":664.36400000000003},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":489.44299999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":536.96500000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":770.60599999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.50299999999993},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":583.71},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":612.66099999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":494.51900000000006},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":427.48899999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":401.73400000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":395.75100000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":384.80700000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":411.214},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":462.44299999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":536.96500000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":770.60599999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.50299999999993},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":568.34900000000005},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":612.66099999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":494.51900000000006},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":427.48899999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":401.73400000000004},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":395.75100000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":408.05700000000007},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":388.57900000000001},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.864},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1373.277},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1883.5719999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1890.6209999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1554.0039999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1568.068},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1341.5340000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1140.05},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1071.182},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1089.0530000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.568},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1052.943},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.864},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1373.277},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1883.5719999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1890.6209999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1500.4180000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1568.068},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1341.5340000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1140.05},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1071.182},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1089.0530000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.569},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD25:$BA25)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB25:$BY25)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1052.943}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D26","v":0},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11130.841},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11141.652},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.455999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13735.573999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11851.02},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11355.951000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10122.004000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9062.0840000000007},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.6200000000008},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9965.3719999999994},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10081.413999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9152.0969999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11069.446},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11109.188},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12967.636000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13746.004000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11825.231},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11346.014999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10101.812},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9033.8689999999988},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9104.4580000000005},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9955.7039999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10090.298999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9092.06},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6426.8110000000006},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7347.2219999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9066.8719999999994},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9391.4650000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7165.2929999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7020.3330000000005},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6085.2160000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5678.6220000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5211.5949999999993},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6131.3320000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5583.076},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5827.2359999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6418.6029999999992},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7315.3639999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9033.4989999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9390.7969999999987},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7126.9409999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.683},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6063.3980000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5648.7749999999987},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.146999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6112.5949999999993},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5532.3050000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5817.3130000000001},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17557.652000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18488.874},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22065.327999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23127.038999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19016.313000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18376.284},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16207.220000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14740.706000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14342.215},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16096.704},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15664.489999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14979.332999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17488.048999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18424.552},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22001.135000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23136.800999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18952.171999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18347.698},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16165.21},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14682.643999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14284.605},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16068.298999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15622.603999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD26:$BA26)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB26:$BY26)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.373}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D27","v":0},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11878.129000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12455.039999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13984.369999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14913.662},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14332.130000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13610.997000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12449.854000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10285.788},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10537.393999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11745.348},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12565.827000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10225.578},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12294.865000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12469.552000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14016.084999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14946.375},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.678},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13626.834000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12463.07},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10294.175999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10560.694000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11759.938},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12184.087},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10607.327000000001},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6711.7000000000007},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7400.1229999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.4650000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9022.857},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8073.2210000000014},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8264.2099999999991},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6808.1099999999988},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5549.393},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.3280000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6235.4570000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.7429999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.0649999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6294.2370000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7395.7990000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9254.8900000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9030.7129999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7863.9310000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8262.7900000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6798.04},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5527.6440000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5809.3429999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.3369999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6457.6509999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5797.8449999999993},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.829000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19855.163},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23230.834999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23936.519},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22405.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21875.207000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19257.964},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15835.181},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16361.721999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.805},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18628.57},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16411.643},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.102000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19865.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23270.974999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23977.088},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21664.609},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21889.624000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19261.11},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15821.82},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16370.037},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.275000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18641.737999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD27:$BA27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB27:$BY27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16405.171999999999}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D28","v":0},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1937.6490000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2012.7840000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2539.337},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2643.8670000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2321.7829999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2143.9549999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1957.5640000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1870.0429999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1924.0400000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2138.1679999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2014.4750000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1691.9380000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2004.1599999999996},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2011.5100000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2537.1210000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2641.1860000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2274.0059999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2141.2600000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1956.462},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1868.2269999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1923.808},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.8820000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1946.587},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1754.3409999999999},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1310.4830000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1459.8629999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1945.3300000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1930.5460000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1587.451},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1545.8520000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1253.3319999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1228.1020000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1226.252},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1321.7760000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1120.627},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.7670000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1237.6380000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1457.0100000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1941.2080000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1926.8889999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1575.4150000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1542.3070000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1250.405},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1223.5730000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1222.443},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.7140000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.1720000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1122.325},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3248.1320000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3472.6469999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4484.6670000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4574.4130000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3909.2339999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3689.8069999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.8959999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3098.1450000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3150.2920000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3459.944},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3135.1019999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2880.7049999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3241.7979999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3468.5200000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4478.3290000000006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4568.0749999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3849.4210000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3683.5670000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3206.8670000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3091.8},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3146.2510000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3453.5960000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3128.759},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD28:$BA28)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB28:$BY28)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2876.6660000000002}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D29","v":0},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1961.1779999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2158.5709999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2453.3539999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2728.8760000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2372.4870000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2281.777},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2099.5459999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1845.3720000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1779.8839999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1825.7870000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1905.748},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1777.9079999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1757.6030000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1924.3710000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2258.6709999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2489.7709999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2116.558},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2047.0559999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1845.7099999999996},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.43},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1578.8879999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1624.903},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.1919999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1608.6950000000002},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":999.70100000000014},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.848},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1447.3040000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1498.6559999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1262.241},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1262.385},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1029.692},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":899.61500000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":855},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":847.86099999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":824.28000000000009},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":901.02400000000011},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":712.20799999999986},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":948.84099999999989},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1151.5369999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1262.492},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1047.1469999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1019.8219999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":796.14699999999993},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":662.03999999999985},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":613.92200000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":607.25600000000009},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":621.71499999999992},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":610.52099999999996},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2960.8789999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3347.4189999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.6579999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4227.5320000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3634.7280000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3544.1620000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3129.2379999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.9870000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2634.884},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2673.6480000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2730.0280000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2678.9319999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2469.8109999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2873.212},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3410.2079999999996},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3752.2629999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3163.7049999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3066.8779999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2641.8569999999995},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.4699999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2192.81},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2232.1590000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2264.9069999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD29:$BA29)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB29:$BY29)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2219.2160000000003}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D30","v":0},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37606.480000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37004.055},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40680.983999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44377.093999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39775.300999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40007.875},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36959.175999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34601.523000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33471.097999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35614.608999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37611.792999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33462.589999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38966.190999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37248.133000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40941.207000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44675.27},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39848.578000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40272.281000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37218.688000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34861.472999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33731.438000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35868.004000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36880.961000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34693.527000000002},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22538.384999999995},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22159.105},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26461.670000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26888.097999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23066.52},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24468.728999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20694.050999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19839.425999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19617.900000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20080.912},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20309.127},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20995.578000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21675.623},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22310.678},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26635.74},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27073.636999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23389.190999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24635.936000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20839.115000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19984.695},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19763.657999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20224.294999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21465.15},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20166.278999999999},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60144.864999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59163.16},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67142.653999999995},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71265.191999999995},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62841.820999999996},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64476.603999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57653.226999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54440.949000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53088.998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55695.520999999993},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57920.92},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54458.167999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60641.813999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59558.811000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67576.947},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71748.906999999992},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63237.769},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64908.217000000004},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58057.803},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54846.167999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53495.096000000005},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56092.298999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58346.111000000004},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD30:$BA30)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB30:$BY30)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54859.805999999997}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D31","v":0},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2959.6819999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3354.2409999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3671.4419999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3892.1130000000003},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3493.518},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3231.7550000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2906.998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2386.8310000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2183.125},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2443.4009999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2541.4749999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2190.1260000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3070.2040000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3358.5909999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3675.2510000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3896.0370000000003},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3372.634},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3235.857},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2911.2370000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2384.2379999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2180.6799999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2440.8159999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2450.8229999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2271.8780000000002},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1873.271},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2215.6039999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2613.0509999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2558.9639999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2154.4859999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.913},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1754.925},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1525.5089999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1413.6130000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1555.511},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1468.386},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1523.3979999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1769.645},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2218.4769999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2615.7620000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.5439999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2109.663},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2139.625},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1757.4839999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1523.8510000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1412.03},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1553.865},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1554.8180000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1437.518},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4832.9529999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5569.8449999999993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6284.4929999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6451.0770000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5648.0039999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5368.6679999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4661.9229999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3912.34},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3596.7380000000003},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3998.9119999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4009.8609999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.5240000000003},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4839.8490000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5577.0679999999993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6291.0130000000008},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6457.5810000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.2970000000005},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5375.482},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4668.7209999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3908.0889999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3592.71},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3994.6809999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4005.6410000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD31:$BA31)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB31:$BY31)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3709.3960000000002}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D32","v":0},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3466.75},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4171.0959999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5623.4380000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5804.2290000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4610.1980000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.57},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3940.8649999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3276.741},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2984.3320000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4357.2809999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4477.1589999999997},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3455.5010000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3614.5270000000005},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4166.0959999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5620.4380000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5800.2290000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4409.0439999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4234.57},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3943.8649999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3287.741},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.3320000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4361.2809999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4312.8770000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3619.4390000000008},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1977.6190000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.0510000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4071.5609999999992},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3777.2430000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2849.9110000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2820.5219999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2207.4279999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1686.633},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1415.4479999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2110.19},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1964.8969999999997},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.4969999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1831.8429999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.0510000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4071.5609999999992},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3777.2430000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2776.7179999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2820.5219999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2207.4279999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1686.633},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1415.4479999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2110.19},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2140.1799999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1982.5590000000002},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5444.3690000000006},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6794.1469999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9694.9989999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9581.4720000000016},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7460.1090000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7061.0919999999996},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6148.2929999999997},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4963.3739999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4399.7800000000007},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6467.4709999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6442.0559999999996},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.9979999999996},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5446.3700000000008},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6789.1469999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9691.9989999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9577.4720000000016},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7185.7619999999997},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7055.0919999999996},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6151.2929999999997},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4974.3739999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.7800000000007},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6471.4709999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6453.0570000000007},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD32:$BA32)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB32:$BY32)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5601.9980000000014}]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D33","v":0},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37.658000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48.335000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57.796999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58.51400000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53.735999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46.692},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39.036999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33.393000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30.779},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33.090000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33.286999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28.273},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39.087000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48.335000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57.796999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58.51400000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51.613},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46.692},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39.036999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33.393000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30.779},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33.090000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32.103999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29.417999999999999},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28.271000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37.115000000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46.860999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44.515999999999991},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38.091999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35.848999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28.059000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24.863},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22.120999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23.516999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21.3},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22.838000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26.841999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37.115000000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46.860999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44.515999999999991},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37.048000000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35.848999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28.059000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24.863},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22.120999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23.516999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22.483000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21.693000000000001},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65.929000000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85.45},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104.65799999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103.03},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":91.828000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82.540999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67.096000000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.256},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52.9},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56.606999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54.587000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51.111000000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65.929000000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85.45},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104.65799999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103.03},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88.661000000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82.540999999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67.096000000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.256},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52.9},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56.606999999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54.587000000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD33:$BA33)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB33:$BY33)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51.111000000000004}]
[null,10083,"Monmouth, City of",{"$f":"+Staging!D34","v":0},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3690.9139999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4080.3539999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4716.9290000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5170.2830000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4442.7640000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3979.4520000000007},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3769.355},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3454.4870000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3316.366},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9549999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3705.6439999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3211.346},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3841.6109999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4090.4760000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4726.6480000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.3450000000003},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4290.5060000000003},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3989.5519999999997},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3779.8629999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3489.0890000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3350.6909999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3732.9110000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3606.902},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3376.567},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.8670000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2603.5079999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3329.732},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3349.76},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2665.6819999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2553.2979999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2178.5189999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2056.7539999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2017.2950000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2141.922},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1937.7260000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2126.384},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2082.7510000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9670000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3336.5929999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3356.2789999999995},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.4609999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2559.779},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2184.5920000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2077.3560000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2038.174},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2162.17},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2091.6709999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2016.367},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5907.7809999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6683.8619999999992},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8046.6610000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8520.0430000000015},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7108.4459999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6532.75},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5947.8739999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5511.241},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5333.6610000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5839.8770000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5643.37},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.73},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5924.3620000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6700.4430000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8063.241},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8536.6239999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6899.9670000000006},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6549.3310000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5964.4549999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5566.4450000000006},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5388.8649999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.0810000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5698.5730000000003},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD34:$BA34)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB34:$BY34)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5392.9340000000002}]
[null,10091,"Rupert, City of",{"$f":"+Staging!D38","v":0},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3617.2900000000004},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4148.2420000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5054.5770000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5159.6530000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4611.5990000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4199.9769999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3623.2939999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3287.931},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3517.761},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3813.1370000000006},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3659.8649999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.6909999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3617.29},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4148.2420000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5054.5770000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5159.6530000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4452.5789999999997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4199.9769999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3623.2939999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3287.931},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3517.761},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3813.1370000000006},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3659.8649999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.6909999999998},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2235.2109999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2951.2919999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3711.32},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3716.9789999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3118.5410000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2831.0450000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.7910000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.0940000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2071.1559999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2406.893},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2076.1419999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2019.2750000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2235.2109999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2951.2919999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3711.32},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3716.9789999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3011.0039999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2831.0450000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.7910000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.0940000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2071.1559999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2406.893},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2076.1419999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2019.2750000000001},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5852.5010000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7099.5339999999997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8765.8970000000008},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8876.6319999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7730.14},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7031.0219999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5924.085},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5424.0249999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5588.9169999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.0300000000007},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5736.0069999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5114.9660000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5852.5010000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7099.5339999999997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8765.8970000000008},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8876.6319999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.5829999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7031.0219999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5924.085},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5424.0249999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5588.9169999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.0300000000007},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5736.0069999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD38:$BA38)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB38:$BY38)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5114.9660000000003}]
[null,10097,"Troy, City of",{"$f":"+Staging!D41","v":0},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":864.45500000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":943.75099999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1275.0150000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1301.7270000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1087.991},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1023.784},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":844.48699999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":633.73500000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":619.46299999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":632.74099999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":638.24199999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":592.77},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":866.18099999999993},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":945.63400000000013},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.5709999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1304.337},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1054.1880000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1025.826},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":846.18},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":635.00400000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":620.70399999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":634.00199999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":639.51400000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":593.95699999999999},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.64099999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":674.96799999999985},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":950.053},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":971.85400000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":722.02},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":698.14800000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":574.91499999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":432.54},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":369.39},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.31900000000007},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":359.13600000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.029},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":544.72699999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":676.31499999999994},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":951.95799999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":973.80200000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":696.89499999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":699.54},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":576.06700000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":433.40699999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":370.13},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":395.10500000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":359.85199999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.81799999999998},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1408.096},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.7189999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2225.0680000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2273.5810000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1810.011},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.932},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1419.402},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1066.2750000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":988.85299999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1027.06},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":997.37799999999993},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":986.79899999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1410.9079999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.9490000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2229.529},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2278.1390000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1751.0830000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1725.366},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1422.2469999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1068.4110000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":990.83399999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1029.107},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":999.36599999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD41:$BA41)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB41:$BY41)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":988.77499999999998}]
[null,10106,"Clearwater Power",{"$f":"+Staging!D45","v":0},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10030.868},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11869.974},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14565.771000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14715.189999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12497.294},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11631.457},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10224.82},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9005.2139999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.0969999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9511.1560000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9806.3289999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8648.9650000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10080.996999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11917.511},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14613.156000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.77},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12173.767},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11680.563},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10274.527},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9053.9150000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9021.2150000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.2350000000006},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9858.0879999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8698.2479999999996},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5786.9859999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7867.0420000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9733.3880000000008},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9729.5990000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7823.5479999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7089.1530000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6033.107},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5611.4070000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4903.8500000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5504.9669999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5173.1459999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5223.6229999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.9059999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7898.549},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9765.0519999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9761.0570000000007},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7621.0150000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7119.0820000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.4380000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5641.753999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4931.7950000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5533.951},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5200.451},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5253.3889999999992},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15817.853999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19737.016},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24299.159},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24444.788999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20320.842000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18720.61},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16257.927},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14616.620999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13873.947},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15016.123},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14979.474999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13872.588},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15896.902999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19816.060000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24378.207999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24523.827000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19794.781999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18799.645},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16336.965},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14695.669},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13953.01},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15095.186000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15058.539000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD45:$BA45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB45:$BY45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13951.636999999999}]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D47","v":0},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":994.97900000000004},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1114.231},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1574.6780000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1569.0540000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1173.943},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1187.5730000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1192.0519999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1244.3050000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1351.365},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1684.1289999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1689.652},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1211.6179999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1040.383},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1113.3140000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1559.287},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1558.4380000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1152.146},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1185.5999999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1192.472},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1247.7159999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1354.62},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1687.239},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1622.3009999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1272.088},null,{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.38599999999997},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":837.33799999999997},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1301.152},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1173.922},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":827.976},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":906.13000000000011},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":796.05599999999993},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":872.66300000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":961.79399999999998},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1156.7439999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.817},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":972.846},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":662.23800000000006},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":836.649},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1288.4349999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1165.979},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":825.76199999999994},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":904.625},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":796.33699999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":875.05499999999984},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":964.11},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1158.8800000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1127.895},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":917.19899999999996},null,{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1699.365},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1951.569},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2875.83},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2742.9760000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2001.9189999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2093.7030000000004},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1988.1079999999997},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2116.9679999999998},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2313.1590000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2840.8729999999996},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2745.4690000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2184.4639999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1702.6210000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1949.9630000000002},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2847.7219999999998},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2724.4170000000004},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1977.9079999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2090.2249999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1988.809},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2122.7709999999997},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2318.73},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2846.1190000000001},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2750.1959999999999},{"$f":"IF($D45=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD47:$BA47)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB47:$BY47)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2189.2869999999998}]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D52","v":0},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16711.07},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17784},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20675.645},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23040.285},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20926.197},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20300.98},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18105.388999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15809.221000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14572.438},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15260.547},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16111.370999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14390.365999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17345.912},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17784},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20675.645},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23040.285},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20088.136999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20300.98},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18105.388999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15809.221000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14572.438},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15260.547},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15521.984},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14978.483},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10183.111000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11345.754999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14369.38},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14392.867000000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12537.391},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13010.397000000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10516.987999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9802.9560000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9236.518},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9253.5769999999993},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8857.2209999999995},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9720.7289999999994},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9548.2710000000006},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11345.754999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14369.38},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14392.867000000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.531999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13010.397000000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10516.987999999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9802.9560000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9236.518},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9253.5769999999993},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9446.607},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9132.6119999999992},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26894.181},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29129.754999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35045.025000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37433.152000000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33463.588000000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33311.377},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28622.377},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25612.177000000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23808.955999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24514.124},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24968.591999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24111.094999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26894.183000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29129.754999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35045.025000000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37433.152000000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32309.668999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33311.377},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28622.377},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25612.177000000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23808.955999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24514.124},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24968.591},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD52:$BA52)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB52:$BY52)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24111.095000000001}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+Staging!D53","v":0},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":216948.52825393528},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":223039.30271067962},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":231224.10332903243},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":237859.22977238699},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":212244.31373793117},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":219857.87383868633},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":221479.18024960003},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":211720.85287432271},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":202572.42095999999},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214334.69056412898},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222578.33250890317},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199455.92217600002},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":231858.35356645178},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":229539.28357281562},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":237962.61187096761},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":244791.1042116126},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":217181.52912000002},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":226265.1390828533},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":227933.69483733349},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":217890.98286967733},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208475.94039999999},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":220580.99500387104},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":220580.99500387104},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":213821.47733333317},null,{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":171055.57035406434},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":178989.04042532039},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":198852.72886296787},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":187542.85424361282},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":157060.7921660688},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":172820.97294531352},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161850.1701824},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166933.74938167751},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":162057.93676800001},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":168994.65986787094},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160751.01792309675},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":174523.931904},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167453.25535354851},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184205.27506718453},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":204647.84620903214},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":193008.3706283872},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":162886.14684},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":177857.45307714673},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166566.93084266648},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":171798.65957032252},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166780.75232},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":173919.63067612908},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":173919.63067612908},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":171057.18186666653},null,{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":388004.09860799962},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":402028.34313599998},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430076.83219200029},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":425402.0840159998},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":369305.105904},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":392678.84678399982},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383329.35043200001},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":378654.60225600022},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":364630.35772800003},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383329.35043199989},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383329.35043199989},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":373979.85408000002},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":399311.60892000026},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":413744.55864000018},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442610.45807999978},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":437799.47483999981},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":380067.67596000002},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":404122.59216},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394500.62567999994},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":389689.64243999985},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375256.69271999999},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394500.62568000011},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394500.62568000011},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD53:$BA53)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB53:$BY53)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":384878.6591999997}]
[null,10144,"Eatonville, City of",{"$f":"+Staging!D56","v":0},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1418.2170000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1607.6800000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2001.9349999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2176.7939999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1806.4039999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.61},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1461.212},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1084.328},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.55},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1090.251},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1167.913},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":987.30700000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1479.1669999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1609.2719999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2003.249},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2177.9360000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1745.97},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.2850000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1461.681},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1084.5619999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.55},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1090.251},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1122.2729999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1030.809},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":884.41399999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1058.4970000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1439.9050000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1412.0330000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.3599999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1082.671},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":878.11099999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":652.31500000000005},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":667.93599999999992},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":648.34100000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":612.94799999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":655.36400000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":826.48500000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1059.5450000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1440.8510000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1412.7729999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1097.0139999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.123},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":878.39200000000005},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":652.45600000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":667.93599999999992},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":648.34100000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":658.58799999999997},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":611.86300000000006},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2302.6310000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2666.1770000000006},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3441.84},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3588.8270000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2922.7639999999997},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2700.2809999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2339.3229999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1736.643},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1746.4859999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1738.5920000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1780.8609999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1642.671},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2305.652},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2668.817},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3444.1000000000004},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3590.7089999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2842.9839999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2701.4080000000004},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.0730000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1737.018},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1746.4859999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1738.5920000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1780.8609999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD56:$BA56)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB56:$BY56)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1642.672}]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D60","v":0},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91644.95904619369},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86440.768497087192},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":107702.40913548401},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":118799.0209858063},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":108152.57594482759},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":104230.66574936204},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":94699.791014399991},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74673.670333935297},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74194.992960000003},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91644.95904619369},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97519.635908129087},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82019.192217600008},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":96216.610668387264},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87391.597048543597},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":108887.1108387096},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":120105.78286451596},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":108717.41664},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105377.17907467006},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":95741.466912000004},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75495.063514838665},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75011.120800000004},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":92653.032495484033},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":94940.761692903368},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86376.442133333199},null,{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72258.525401806561},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69368.716718912474},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":92624.071856516239},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93668.458854193435},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80032.906199172416},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81931.316586637957},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69203.693433599998},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58877.316994064371},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59355.994368},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72258.525401806561},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70430.848155871005},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71766.7931904},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69489.774371613021},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70131.756631456243},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93642.91532129026},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94698.790335483733},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81538.062479999993},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82832.542205329577},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69964.918128000005},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59524.953925161251},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60008.896640000006},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73053.352544516252},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74857.139027096884},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69101.153706666562},null,{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":163903.48444800026},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":155809.48521599965},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":200326.48099200026},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212467.47983999975},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":188185.48214400001},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186161.98233600002},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":163903.48444799997},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133550.98732799967},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133550.98732800002},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":163903.48444800026},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167950.48406400008},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153785.98540800001},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165706.38504000028},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":157523.35367999983},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":202530.02615999986},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214804.57319999969},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190255.47911999997},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":188209.72127999965},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165706.38504000002},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135020.01743999991},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135020.01744000003},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165706.38504000028},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":169797.90072000027},{"$f":"IF($D58=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD60:$BA60)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB60:$BY60)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":155477.59583999976}]
[null,10177,"Ferry County PUD #1",{"$f":"+Staging!D64","v":0},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3356.9979999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3812.1610000000005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5101.7449999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5247.0320000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4618.8580000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4154.8509999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3561.0920000000006},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2870.4169999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.8310000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3198.15},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3112.7},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2784.8960000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3625.0570000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4188.7290000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5518.1859999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.6880000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.9520000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4930.0200000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4307.335},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3638.0459999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3654.86},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3882.3249999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.2700000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3337.4140000000002},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2200.1149999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2813.703},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3791.5279999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3880.33},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3295.569},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.3129999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2464.2089999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2069.54},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1824.5990000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2208.4560000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1957.789},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2007.152},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2417.1669999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3119.6030000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4123.2420000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4367.1109999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3598.6559999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3473.4929999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3054.9859999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2675.5439999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2429.7310000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2760.5309999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2329.7629999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.4949999999999},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5557.1129999999994},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6625.8640000000005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8893.2729999999992},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9127.362000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7914.4269999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7081.1639999999989},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6025.3010000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4939.9570000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4610.43},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.6059999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5070.4889999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4792.0480000000007},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6042.2240000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7308.3320000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9641.4279999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10182.798999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8637.6080000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8403.5130000000008},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7362.3209999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6313.59},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6084.5910000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6642.8559999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5980.0330000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD64:$BA64)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB64:$BY64)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5728.9089999999997}]
[null,10186,"Glacier Elec  Coop",{"$f":"+Staging!D67","v":0},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7440.0529999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7338.4709999999995},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9417.2219999999998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9214.3070000000007},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8196.8619999999992},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8168.3410000000013},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7204.3889999999992},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6561.8090000000002},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6922.4310000000005},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7257.8040000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.7549999999992},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6559.5360000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7415.6589999999997},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7360.1630000000005},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9444.4470000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9241.2559999999994},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7958.482},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8192.2360000000008},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7225.8430000000008},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6581.1130000000003},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6942.847999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7279.3070000000007},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.7839999999997},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.8659999999991},null,{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4855.2240000000002},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5495.4960000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7167.5710000000008},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7039.0640000000003},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5626.3249999999998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5605.7910000000002},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5066.2489999999998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4819.7529999999997},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4338.8100000000004},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4878.0870000000004},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4303.72},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4549.0249999999996},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4915.7280000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5511.9189999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7188.6579999999994},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.7479999999996},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5428.4670000000006},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5622.5330000000004},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5081.433},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4834.0889999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4352.1450000000004},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4892.9309999999996},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4264.0529999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4612.9690000000001},null,{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12295.277},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12833.967000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16584.793000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16253.371000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13823.186999999998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13774.132000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12270.637999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11381.562},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11261.241000000002},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12135.891},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11289.474999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11108.561},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12331.386999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12872.082},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16633.105},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16301.003999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13386.949000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13814.769},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12307.276000000002},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11415.202000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11294.992999999999},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12172.238000000001},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11323.837},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD67:$BA67)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB67:$BY67)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11141.834999999999}]
[null,10197,"Harney Elec Coop",{"$f":"+Staging!D71","v":0},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3939.3969999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2304.6709999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3242.7819999999997},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2559.1890000000003},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1593.3909999999996},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1489.7160000000003},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5822.2450000000026},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17975.238999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17065.666000000005},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22484.415999999997},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22154.345999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12747.367000000002},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3340.226999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9410000000025},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2854.8070000000007},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2866.1419999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1685.3530000000028},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1356.4959999999992},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5941.1130000000012},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18152.092000000001},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17155.577000000001},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22739.161},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21655.750999999997},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13409.029},null,{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2882.3119999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.982},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2775.3540000000003},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2093.3710000000019},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1258.5869999999995},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1257.4140000000007},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3801.5589999999993},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13346.554},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13080.586000000003},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17154.546999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15472.396000000001},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11479.998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2198.8990000000013},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1416.0440000000017},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2441.994999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2372.9509999999973},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1348.0169999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1153.9850000000006},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3869.0829999999983},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13492.177},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13135.760999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17344.32},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16708.231},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10933.316999999999},null,{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6821.7089999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4185.6530000000002},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6018.1360000000004},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4652.5600000000022},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.9779999999992},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2747.130000000001},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9623.8040000000019},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31321.792999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30146.252000000008},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39638.962999999996},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37626.741999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24227.365000000002},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5539.1260000000002},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3156.9850000000042},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5296.8019999999997},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5239.0929999999971},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3033.3700000000026},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2510.4809999999998},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9810.1959999999999},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31644.269},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30291.338},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40083.481},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38363.981999999996},{"$f":"IF($D69=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD71:$BA71)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB71:$BY71)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24342.345999999998}]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D74","v":0},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28914.612802064497},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32954.059273231636},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39449.510709677401},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42199.705170580673},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35744.236468965522},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32474.903964080739},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29070.908006400001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30868.302856258069},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28729.262720000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32431.254899612897},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32867.078065548405},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24971.164569599998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29944.673094193546},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32864.020859916796},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39341.72516129032},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42084.40542967731},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35442.879908571413},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32386.174718277245},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28991.479296000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30783.963230967733},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28650.767466666679},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32342.644913548364},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31563.30407225807},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25940.559733333321},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22798.060093935466},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26445.632566768389},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33926.579210322561},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33272.844461419372},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26450.734987034488},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25527.148067919235},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21244.125081600003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24338.469559741938},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22983.410176000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25570.797132387092},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23737.334158451627},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21849.768998399999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21626.708345806448},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26373.376740083229},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33833.883638709674},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33181.935050322492},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26582.159931428563},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25457.401761722736},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21186.081023999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24271.971009032251},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22920.613973333344},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25500.931566451625},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24886.45128774194},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20752.447786666657},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51712.67289599996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59399.691840000029},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73376.089919999969},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":75472.549632000038},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62194.971456000014},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58002.052031999978},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50315.033088000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55206.772416000007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51712.672896000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58002.052031999992},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56604.412224000029},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46820.933567999993},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51571.381439999997},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59237.397600000026},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73175.608799999987},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":75266.34047999981},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62025.039839999976},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57843.576479999982},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50177.560320000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55055.934239999988},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51571.381440000026},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57843.576479999989},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56449.75536000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD74:$BA74)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB74:$BY74)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46693.007519999977}]
[null,10231,"Klickitat County PUD #1",{"$f":"+Staging!D77","v":0},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17173.348000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16519.314999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19680.859999999997},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21708.947},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15520.070999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15768.869000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14981.98},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13671.664000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14333.220999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18900.092000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18507.383999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16975.77},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16836.908000000003},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16460.514999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19622.059999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21647.794999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15736.559000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15707.717000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14920.827999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13610.511999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14274.420999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18838.939999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18719.167999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16645.034},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8577.4189999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10151.055},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13607.259000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13914.290999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9263.0450000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9795.1540000000023},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7924.4560000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7085.5249999999996},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7751.8460000000014},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10126.411999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10897.169999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9182.1680000000015},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8804.491},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10103.868},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13556.691000000003},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13866.074999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9355.6769999999997},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9747.0850000000009},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7879.768},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7037.3089999999993},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7704.8060000000005},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10078.195999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10576.017999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9407.0640000000003},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25750.767},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26670.37},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33288.118999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35623.237999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24783.115999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25564.023000000005},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22906.436000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20757.188999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22085.066999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29026.504000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29404.553999999996},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26157.938000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25641.399000000005},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26564.383000000002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33178.751000000004},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35513.869999999995},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25092.236000000001},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25454.802000000003},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22800.595999999998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20647.820999999996},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21979.226999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28917.135999999999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29295.185999999994},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD77:$BA77)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB77:$BY77)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26052.097999999998}]
[null,10235,"Lakeview L & P (WA)",{"$f":"+Staging!D79","v":0},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13257.716},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14904.024999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16414.625},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17616.373},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15930.852999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14537.894},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12927.59},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11607.128000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11157.543},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12022.776},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12534.596},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10770.487999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13753.753000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14933.858},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16447.484},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17651.638999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.36},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14566.998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12953.471},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11630.362999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11179.878000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12046.843999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12135.767},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11198.432000000001},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8144.255000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9505.4089999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11474.155000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11308.742},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9592.3549999999996},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9250.07},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7580.33},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7093.0169999999989},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6869.8919999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7150.4460000000008},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6789.7479999999996},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7156.8179999999993},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7691.0630000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9524.4380000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11497.122999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11331.379000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9341.7540000000008},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9268.5879999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7595.5050000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7107.2150000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6883.6450000000004},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7164.76},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7227.259},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6764.7619999999997},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21401.971000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24409.433999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27888.78},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28925.114999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25523.207999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23787.964},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20507.919999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18700.145},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18027.434999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19173.222000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19324.343999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17927.305999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21444.815999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24458.296000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27944.606999999996},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28983.018},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24659.114000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23835.585999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20548.975999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18737.578000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18063.523000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19211.603999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19363.025999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD79:$BA79)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB79:$BY79)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17963.194}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+Staging!D82","v":0},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5803.7059999999992},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.902},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9795.5589999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10415.83},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8169.6430000000009},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7072.48},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6168.7069999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4559.9519999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4463.42},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4848.4179999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4758.9249999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3945.3809999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6027.7400000000007},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6845.4369999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9825.59},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10448.406000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7873.4470000000019},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7085.3139999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6176.1929999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4557.9339999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4461.9579999999996},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4848.1210000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4593.3890000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4097.7910000000002},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3452.2510000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4172.4269999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.9710000000005},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6687.3749999999991},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4850.072000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4522.53},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3610.848},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2616.3220000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2441.5340000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2456.6709999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2161.2640000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2431.4189999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3231.16},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4174.741},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6755.848},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6704.0540000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4724.6640000000007},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4526.4960000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.0210000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2608.951},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2433.694},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.366},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2315.94},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2266.6039999999998},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9255.9569999999985},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11005.329},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16535.53},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17103.204999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13019.715000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11595.009999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9779.5550000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7176.2739999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6904.9539999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7305.0889999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6920.1889999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6376.7999999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9258.9000000000015},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11020.178},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16581.438000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17152.46},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12598.111000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11611.81},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9787.2139999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7166.8849999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6895.652},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7296.4870000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6909.3289999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD82:$BA82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB82:$BY82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6364.3950000000004}]
[null,10247,"Mason County PUD #3",{"$f":"+Staging!D86","v":0},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33859.103999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41169.245999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47692.343999999997},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49313.165999999997},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43028.762000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39476.591999999997},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34860.807000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28692.951999999994},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26570.559000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28112.707000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28172.499000000003},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26850.926999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33819.398999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41161.574000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47673.695},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49286.335999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42320.215000000004},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39449.027999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34832.82},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28668.059000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26551.258000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28091.407999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28158.418000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26826.513999999996},null,{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22084.281999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26851.874999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31068.83},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32163.269},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28077.903000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25751.884000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22742.046000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17713.341},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16397.111000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17383.916999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17450.655000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16611.906999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22054.427},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26817.853999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31016.481999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32118.404000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27595.894999999997},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25707.026999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22708.069},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17663.968000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16350.276999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17336.775000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17392.755000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16573.892},null,{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55943.385999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68021.120999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78761.173999999999},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81476.434999999998},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71106.665000000008},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65228.475999999995},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57602.853000000003},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46406.292999999991},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42967.67},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45496.623999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45623.15400000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43462.833999999995},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55873.826000000001},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67979.428},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78690.176999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81404.739999999991},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69916.11},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65156.054999999993},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57540.888999999996},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46332.027000000002},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42901.535000000003},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45428.182999999997},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45551.173000000003},{"$f":"IF($D84=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD86:$BA86)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB86:$BY86)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43400.405999999995}]
[null,10260,"Modern Elec Coop",{"$f":"+Staging!D90","v":0},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11411.941999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12021.366},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14733.404000000002},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14739.618},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13009.54},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12769.959000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11200.934999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10287.646000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11081.079},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12089.866},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.457},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10243.116},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11470.645},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12076.673000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14788.495999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14794.923000000003},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12686.094999999998},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12827.111000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11258.612999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10344.361000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11140.228999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12147.938},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12563.334000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10299.717000000001},null,{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6631.7889999999998},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8151.4759999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10088.083000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9995.8690000000006},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8308.4220000000005},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7967.5640000000003},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.8559999999998},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6547.3209999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6306.3119999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7232.3779999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6877.85},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6552.8080000000009},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6665.8990000000003},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8188.98},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10125.805},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10033.375},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8101.857},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8003.223},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6857.9889999999996},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6583.4160000000002},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6339.973},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7267.1170000000002},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6910.7849999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6589.0169999999998},null,{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18043.731},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20172.842000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24821.487000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24735.487000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21317.962},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20737.523000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18023.790999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16834.967000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17387.391},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19322.243999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19381.307000000001},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16795.923999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18136.544000000002},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20265.652999999998},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24914.300999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24828.298000000003},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20787.951999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20830.334000000003},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18116.601999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16927.777000000002},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17480.201999999997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19415.055},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19474.118999999999},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD90:$BA90)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB90:$BY90)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16888.734}]
[null,10279,"Northern Wasco County PUD",{"$f":"+Staging!D93","v":0},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26631.717993687216},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28709.145255962325},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29901.600845420449},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36435.573651599821},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25522.067508347558},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35352.013704535086},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33592.684821825984},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26940.547524599329},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27155.217175811511},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30387.0877091769},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30882.051370802012},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24973.965794943964},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28702.63792128702},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28898.304440910102},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32062.030004023647},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34743.697820969042},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22763.546732805138},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39437.686602911519},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39202.289608494757},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27874.836525211191},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28108.005296079598},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31644.363119292513},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30814.46946699034},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26963.710888828398},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18652.999812857859},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20926.25381740884},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23221.233683508151},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26023.100764326649},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24780.262895834057},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14029.799786339598},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10784.320730192336},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18165.112360812484},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18573.736924849843},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19772.011261750231},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18346.850946136721},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19082.412109548706},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17991.030192683582},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20775.778775355022},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24518.697961621052},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24214.150171939371},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27063.377134744718},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10510.72519604164},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7360.089913705604},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17785.813427020323},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18146.295418630347},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19045.42223911469},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18932.934907675473},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17582.726480049998},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45284.717806545072},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49635.399073371169},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53122.834528928601},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62458.674415926471},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50302.330404181615},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49381.813490874687},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44377.005552018323},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45105.659885411813},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45728.954100661358},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50159.098970927131},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49228.902316938736},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44056.37790449267},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46693.668113970605},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49674.08321626512},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56580.727965644699},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58957.847992908413},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49826.923867549856},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49948.411798953159},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46562.379522200361},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45660.649952231513},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46254.300714709942},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50689.7853584072},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49747.404374665814},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD93:$BA93)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB93:$BY93)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44546.437368878396}]
[null,10288,"Orcas P & L",{"$f":"+Staging!D97","v":0},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10167.742},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13100.950999999997},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14222.288},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15720.174999999997},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14137.754000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12305.856},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10587.904},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8385.9470000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7415.3980000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7866.91},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8153.0220000000008},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7392.3529999999992},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10638.921},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13133.279000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14257.361000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15758.936999999998},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13625.664000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12336.262000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10614.109},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8406.7549999999992},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7433.8180000000011},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7886.4489999999996},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7833.8930000000009},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7760.6459999999997},null,{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6598.3540000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8823.5910000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10495.294},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10682.663},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9226.7000000000007},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8748.3940000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6635.0550000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5553.7340000000004},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4991.9530000000004},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4999.7830000000004},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4634.4139999999998},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5346.1310000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6168.5959999999995},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8845.3459999999995},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10521.165999999999},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10708.992},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9044.2420000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8769.9590000000007},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6651.4210000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5567.4430000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5004.2759999999998},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5012.1220000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4985.201},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5009.3289999999997},null,{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16766.096000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21924.541999999998},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24717.582000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26402.837999999996},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23364.454000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21054.25},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17222.959000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13939.681},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12407.351000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12866.692999999999},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12787.436000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.484},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16807.517},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21978.625},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24778.527000000002},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26467.928999999996},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22669.906000000003},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21106.221000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17265.53},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13974.198},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12438.094000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12898.571},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12819.094000000001},{"$f":"IF($D95=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD97:$BA97)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB97:$BY97)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12769.974999999999}]
[null,10304,"Parkland L & W",{"$f":"+Staging!D100","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5781.759},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6831.811999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7733.91},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8002.19},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7210.8280000000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6924.8969999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5732.3630000000003},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4700.8220000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4590.1459999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4436.7120000000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4643.375},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4623.1499999999996},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5795.7079999999996},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6846.1759999999995},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7747.1120000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8015.48},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7032.0410000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6939.2510000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5745.9229999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4713.3149999999996},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4603.902},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4449.8850000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4657.0969999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4636.4610000000002},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3560.5369999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4664.759},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.0929999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.4160000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4741.777},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4358.9989999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3663.0010000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3142.78},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2792.3599999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2997.4929999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2808.6550000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3007.9960000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3569.1280000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.5659999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5415.3209999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5481.5039999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4624.21},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4368.0330000000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3671.6680000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3151.1320000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2800.7280000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3006.393},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2816.9549999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3016.6559999999999},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9342.2960000000003},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11496.571},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13140.003000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13474.606},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.605},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11283.896000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9395.3640000000014},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7843.6020000000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7382.5059999999994},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7434.2049999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7452.0300000000007},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7631.1459999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.8359999999993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11520.741999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13162.433000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13496.984},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11656.251},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11307.284},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9417.5910000000003},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7864.4470000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7404.63},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7456.2780000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7474.0519999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD100:$BA100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB100:$BY100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7653.1170000000002}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D101","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4303.1769476128993},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18711.167547295441},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16428.98438709676},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24047.165295483865},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21854.95547586208},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20150.764792764443},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1307.8282879999999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4809.4330590967647},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5125.8431287741823},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9416.3636736000008},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4456.4742348387263},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18660.044138696237},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16384.096451612921},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23981.462658064494},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21670.698239999998},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20095.708058358025},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1304.2549866666652},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4796.2925316128994},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4922.5107561290342},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9781.9124000000011},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3392.8895163870939},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15015.71195670459},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14128.926572903212},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18960.264944516126},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16172.667052137938},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15839.663671235545},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":955.72067200000004},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3792.0529889032186},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3701.9978152257986},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8239.3182144000002},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3218.5647251613027},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14974.685421303731},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.322948387111},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18908.460941935467},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16253.023679999998},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15796.385901642005},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":953.10941333333233},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3781.6921883870937},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3881.210403870969},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5299199999999},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7696.0664639999932},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33726.879504000033},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30557.910959999972},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43007.430239999987},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38027.622528000022},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35990.42846399999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2263.5489600000001},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8601.4860479999843},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8827.8409439999814},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17655.681887999999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7675.038960000029},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33634.729559999971},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30474.419400000032},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42889.923599999966},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37923.721919999996},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35892.093960000027},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2257.3643999999977},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8577.9847199999931},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8803.7211600000028},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD101:$BA101)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB101:$BY101)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17607.442320000002}]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D107","v":0},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16553.607},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17554.581999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20591.919999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21499.215},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19146.66},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17323.650000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16491.09},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15002.223},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15265.455},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.928},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18692.393},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14971.684999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17222.048999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17611.234},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20660.803},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21574.138999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18441.984},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17380.611000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16546.631000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15051.520000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.798000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18082.490000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18096.756000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15616.987000000001},null,{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9573.7189999999991},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10714.025},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13721.112999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13108.891},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10867.769},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10568.387999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9090.5810000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8689.5820000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9058.5460000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10138.949000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9469.8729999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9585.1190000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8994.9120000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10748.598},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13767.013000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13154.572},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10630.303},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10603.136},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9121.1959999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8718.1319999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9089.6039999999994},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10173.581},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10161.743},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9024.0259999999998},null,{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26127.326000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28268.606999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34313.032999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34608.106},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30014.429},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27892.038},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25581.671000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23691.805},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24324.001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28159.877},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28162.266},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24556.804},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26216.960999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28359.832000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34427.815999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34728.710999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29072.287},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27983.747000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25667.827000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23769.652000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24407.402000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28256.071000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28258.499000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD107:$BA107)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB107:$BY107)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24641.012999999999}]
[null,10343,"Salmon River Elec Coop",{"$f":"+Staging!D108","v":0},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3899.8780000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4543.6530000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5923.7910000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5829.5619999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5102.4859999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4887.317},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4437.7719999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5263.9459999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5176.8999999999996},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5429.4449999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5204.4250000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4134.3980000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.8780000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4543.6530000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5923.7910000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7764.5380000000005},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6569.5690000000013},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6731.5680000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6201.5780000000004},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7064.6260000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6838.536000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6891.1909999999998},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6946.9660000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5782.4139999999998},null,{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2754.2089999999998},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3501.4079999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5910000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4691.2550000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3870.8259999999996},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3636.18},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3277.5550000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4144.7870000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.2860000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.5150000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3657.44},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3202.5920000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2755.2089999999994},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3501.4079999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5910000000003},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6408.8779999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5080.0439999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5002.8459999999995},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.893},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5677.7749999999996},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4967.6350000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5288.8779999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4984.4319999999998},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4574.51},null,{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6654.0869999999995},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8045.0609999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10538.382000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10520.816999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8973.3119999999999},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8523.4969999999994},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7715.3270000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9408.7330000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8890.1859999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9578.9599999999991},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8861.8649999999998},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7336.99},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6654.0869999999995},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8045.0609999999997},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10538.382000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14173.416000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11649.613000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11734.414000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10742.471000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12742.401},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11806.171000000002},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12180.069},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11931.398000000001},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD108:$BA108)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB108:$BY108)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10356.923999999999}]
[null,10360,"Southside Elec Lines",{"$f":"+Staging!D112","v":0},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1942.6690000000003},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1855.8969999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2430.1880000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2485.7179999999998},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2118.2840000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1848.5800000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.79},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3718.058},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5538.2150000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5900.0730000000003},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5441.875},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3017.127},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2049.4940000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1886.5179999999998},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2461.89},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2518.288},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2096.7130000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1879.23},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2331.5970000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3755.7060000000006},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5581.0609999999997},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5944},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5287.0169999999998},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3177.4609999999998},null,{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1427.5429999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1463.8630000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2030.59},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1951.3910000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1552.8420000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1451.806},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1571.4949999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2648.759},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4119.5829999999996},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4374.442},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3620.5509999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2507.2779999999998},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1375.961},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1488.0160000000003},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2057.0790000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.96},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1557.4960000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1475.877},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1594.604},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2675.6170000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4151.4040000000005},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4407},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.1350000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2408.9369999999999},null,{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3370.2120000000004},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3319.76},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4460.7780000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4437.1090000000004},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3671.1260000000002},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3300.3860000000004},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3869.2849999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6366.817},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9657.7979999999989},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10274.514999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9062.4259999999995},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5524.4049999999997},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3425.4549999999999},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3374.5340000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4518.9690000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4495.2479999999996},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3654.2090000000003},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.107},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3926.201},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6431.3230000000003},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9732.4650000000001},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10351},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9135.152},{"$f":"IF($D110=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD112:$BA112)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB112:$BY112)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5586.3979999999992}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D115","v":0},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":123181.50857496764},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158169.81601997241},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":189858.37718709678},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":186583.75563561302},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":163851.2030896552},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":183207.01607864321},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159109.448576},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137673.45076025798},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122391.88352},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":132238.97244077438},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":129800.42447690319},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":124407.74983680001},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":127015.30916129044},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":157052.0987517336},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":188516.73064516118},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185265.24941935463},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161763.66171428584},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":181912.37181157456},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":157985.09133333349},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":136700.57238709665},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":121526.99333333319},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131304.49716129035},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":124109.73019354831},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":128675.64},null,{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97123.881761032171},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126931.27735602786},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":163278.20438090325},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147114.11502038719},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":121249.89028634485},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144011.28427335658},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116272.28934399999},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108550.22079174189},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97913.506816000008},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104265.34365522595},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93744.751011096756},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108856.7811072},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":91733.278838709768},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126034.3092482662},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":162124.38835483862},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146074.52358064533},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":121322.74628571437},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":142993.61918842519},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115450.64366666677},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107783.14361290312},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97221.594666666555},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103528.54583870969},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97855.748806451549},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102940.512},null,{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220305.39033599981},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":285101.0933760003},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":353136.58156800002},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":333697.87065600022},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":285101.09337600006},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":327218.30035199982},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":275381.73791999999},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":246223.67155199987},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220305.39033600001},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236504.31609600032},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":223545.17548799995},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":233264.530944},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":218748.58800000022},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":283086.40799999982},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350641.11899999983},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":331339.77299999993},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":283086.40800000023},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":324905.99099999975},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":273435.73500000028},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244483.71599999978},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":218748.58799999976},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234833.04300000003},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":221965.47899999988},{"$f":"IF($D113=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD115:$BA115)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB115:$BY115)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":231616.152}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D120","v":0},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40652.767999999982},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46220.299999999988},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34758.100000000035},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55617.967999999993},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51493.100000000035},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28715.467999999935},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48865.967999999993},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":64060.168000000005},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51162.299999999988},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80571.367999999959},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75769.435999999987},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39057.331999999995},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":63795.840000000018},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48537.699999999953},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32320.800000000047},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":64122.51999999996},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49085.080000000016},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23963.01999999996},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51561.319999999949},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69383.619999999937},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47283.5},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86447.519999999902},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54238.12},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61066.400000000023},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40018.744000000006},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22029.758000000034},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39853.511999999988},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.043999999994},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13875.608000000007},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42740.546000000031},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24971.891999999993},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24071.944000000021},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53662.459999999963},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36332.543999999994},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34835.175999999978},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43888.928000000014},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16780.440000000002},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19620.26999999996},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42195.880000000005},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5599999999977},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14123.760000000009},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47398.389999999956},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22183.880000000008},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18653.559999999998},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57449.000000000058},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30360.959999999963},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56271.06},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21788.20000000007},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80671.511999999988},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68250.058000000019},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74611.612000000023},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68616.011999999988},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65368.708000000042},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71456.013999999966},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73837.859999999986},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88132.112000000023},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104824.75999999995},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116903.91199999995},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110604.61199999996},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82946.260000000009},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80576.280000000028},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68157.969999999914},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74516.680000000051},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68521.079999999958},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63208.840000000026},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71361.409999999916},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73745.199999999953},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88037.179999999935},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104732.50000000006},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116808.47999999986},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110509.18},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD120:$BA120)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB120:$BY120)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82854.600000000093}]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"+Staging!D123","v":0},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":718.28700000000003},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":702.65300000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":739.38699999999994},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":768.92100000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":722.54600000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":709.74900000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":700.46199999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":631.678},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":580.245},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":608.43499999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":641.00699999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":358.70100000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":754.14400000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":702.65300000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":739.38699999999994},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":768.92100000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":692.50199999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":709.74900000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":700.46199999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":631.678},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":580.245},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":608.43499999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":610.702},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":378.50700000000001},null,{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":598.23500000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":574.25099999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":674.21900000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.52099999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":554.59699999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":596.00900000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":539.13599999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.33399999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":504.09300000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.916},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":471.68900000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":345.05200000000008},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":562.37800000000004},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":574.25099999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":674.21900000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.52099999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":540.60199999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":596.00900000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":539.13599999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.33399999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":504.09300000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.916},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":501.99400000000003},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":325.245},null,{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.5219999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1276.904},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1413.606},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1400.442},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.143},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1305.758},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1239.598},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1151.0119999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1084.338},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1111.3509999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1112.6959999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":703.75300000000016},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.5219999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1276.904},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1413.606},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1400.442},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1233.1039999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1305.758},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1239.598},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1151.0119999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1084.338},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1111.3509999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1112.6959999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD123:$BA123)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB123:$BY123)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":703.75199999999995}]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D126","v":0},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11081.775},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12115.153},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15514.431000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15202.791000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13411.471},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12733.941999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10878.851000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9933.9069999999992},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10851.349},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12932.198},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12657.315000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9759.8019999999997},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11188.44},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12231.906999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15664.181999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15349.518},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13077.055},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12856.674999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.561},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10029.465},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10955.764999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12932.198},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12657.315000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9759.8019999999997},null,{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6454.3609999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8281.5580000000009},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10436.281999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10265.17},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8365.25},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8021.3469999999998},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.6},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6426.8320000000003},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6105.7830000000004},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7645.9550000000008},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6922.7910000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6249.55},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6516.4869999999992},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8361.3670000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10537.017},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10364.242},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8156.6629999999996},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8098.6580000000004},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6683.3149999999996},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6488.6540000000005},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6164.5370000000003},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7645.9550000000008},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6922.7910000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6249.55},null,{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17536.135999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20396.711000000003},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25950.713000000003},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25467.961000000003},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21776.720999999998},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20755.288999999997},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17498.451000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16360.739},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16957.132000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20578.153000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19580.106},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16009.351999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17704.927},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20593.273999999998},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26201.199000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25713.760000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21233.718000000001},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20955.332999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17666.876},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16518.118999999999},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17120.302},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20578.153000000002},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19580.106},{"$f":"IF($D124=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD126:$BA126)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB126:$BY126)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16009.351999999999}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D127","v":0},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5651.9459999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5700.9130000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8287.8260000000009},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7992.2660000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6671.0610000000006},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6374.2110000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5680.8359999999993},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8180.2429999999986},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11337.337},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13836.600999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10814.517},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7291.1990000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5526.41},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5675.0849999999991},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8287.0660000000007},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7985.5960000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6491.2000000000007},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6351.7},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5651.78},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8175.3869999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11366.082},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13885.073999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10926.722000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7187.1130000000012},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3571.0619999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4447.4339999999993},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6213.625},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6261.7519999999986},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4825.0100000000011},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4516.8440000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3934.0930000000003},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6318.7219999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7531.369999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10144.9},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7340.012999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5303.7309999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3635.375},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4425.5429999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6204.380000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6256.0439999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4671.0330000000004},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4494.5569999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3910.8109999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6313.5849999999991},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7539.7969999999996},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10175.891},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7251.3349999999991},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5382.5529999999999},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9223.0079999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10148.347},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14501.451000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14254.018},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11496.071000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10891.055},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9614.9290000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14498.964999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18868.706999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23981.500999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18154.53},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12594.93},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9161.7849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10100.627999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14491.446000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14241.64},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.233},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10846.257},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9562.5910000000003},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14488.971999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18905.879000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24060.964999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18178.057000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD127:$BA127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB127:$BY127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12569.666000000001}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D133","v":0},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1113.442},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1135.3309999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1176.288},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1236.568},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1154.7439999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1189.4369999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1166.0619999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1138.873},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1138.116},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1232.9680000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1256.347},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.1869999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1181.4570000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1152.748},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1197.5229999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1250.1600000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1137.4290000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1203.653},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1178.5},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1149.8389999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1147.731},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1241.1310000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1213.201},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.124},null,{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":850.54399999999998},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":868.69},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":973.11700000000008},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":936.60900000000004},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":828.21500000000003},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":919.00800000000004},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":826.49099999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":854.54999999999984},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":842.64599999999996},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":846.47900000000004},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":776.43299999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":861.48699999999985},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":814.79499999999996},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":883.11800000000005},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":986.56},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":953.39099999999996},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":828.10900000000004},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":929.67500000000007},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":834.78800000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":863.01099999999997},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":848.68899999999996},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":852.04},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":830.43600000000004},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":816.55200000000013},null,{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1963.9859999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2004.021},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2149.4050000000002},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2173.1770000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1982.9589999999998},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2108.4449999999997},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1992.5529999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1993.4229999999998},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1980.7619999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.4470000000001},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2032.78},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1918.6739999999998},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1996.252},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2035.866},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2184.0829999999996},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2203.5509999999999},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1965.538},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2133.328},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2013.288},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2012.85},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1996.42},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2093.1710000000003},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2043.6370000000002},{"$f":"IF($D131=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD133:$BA133)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB133:$BY133)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1926.6760000000002}]
[null,10502,"Yakama Power",{"$f":"+Staging!D134","v":0},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6342.375},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.0209999999997},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6248.0919999999996},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5973.9949999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5804.2030000000004},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5347.277},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6602.2089999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.2080000000005},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11156.981},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13383.750999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14041.783000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8966.5849999999991},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6581.9030000000002},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5226.7489999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6262.3710000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5987.6540000000005},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.9480000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5359.3230000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6616.7719999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8914.6650000000009},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11183.005999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13415.331999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14075},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8987.2710000000006},null,{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3946.5749999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3711.3989999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4511.6329999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.5339999999997},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3853.5709999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3507.76},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4189.0240000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6131.8810000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6997.8239999999996},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9309.84},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8806.3979999999992},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.2219999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4106.5910000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3719.7959999999994},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4521.9740000000002},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4270.3429999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3743.9549999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3515.6709999999998},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4198.2719999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6145.9439999999995},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7014.2119999999995},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9331.92},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8827.2459999999992},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6326.8459999999995},null,{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10288.950000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8926.42},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10759.724999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10234.528999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9657.7740000000013},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8855.0370000000003},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10791.233},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15026.089},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18154.805},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22693.591},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22848.181},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15278.806999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10688.494000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8946.5449999999983},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10784.345000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10257.996999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9382.9030000000002},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8874.9940000000006},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10815.044},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15060.609},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18197.218000000001},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22747.252},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22902.245999999999},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD134:$BA134)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB134:$BY134)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15314.117}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D135","v":0},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.3789999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1387.018},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1541.297},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.402},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1439.7},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1438.4590000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1363.222},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1414.943},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1539.6780000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1650.6420000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1795.1119999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1528.136},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1707.6369999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1648.413},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1795.3109999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1726.1769999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1659.453},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1688.9259999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1587.0730000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.373},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4829999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1849.606},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.89},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1605.463},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1027.002},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1105.421},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1219.3510000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1171.521},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.326},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1040.7750000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":981.60899999999992},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1098.258},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1035.1859999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1197.626},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1194.029},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1155.79},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1214.9000000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1251.934},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1411.751},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.729},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1229.4259999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1219.124},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1139.327},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1262.5719999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1153.5999999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1334.11},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1289.7529999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1213.03},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2482.3809999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2492.4390000000003},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2760.6480000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2648.9229999999998},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2509.0259999999998},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2479.2340000000004},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2344.8310000000001},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2513.201},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2574.864},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2848.268},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2989.1409999999996},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2683.9259999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2922.5370000000003},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2900.3469999999998},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3207.0619999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3100.9059999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2888.8789999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2908.05},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.4},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2880.9449999999997},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2878.0829999999996},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3183.7159999999999},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3222.643},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD135:$BA135)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB135:$BY135)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.4929999999999}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D136","v":0},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4915.0739999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5386.9920000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6347.7749999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6548.4340000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5708.1840000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5054.473},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4703.8509999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4895.6229999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5384.741},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6515.5159999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6555.3310000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4967.875},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4915.0129999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5389.2669999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6352.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6552.9459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5547.6109999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5055.2430000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4703.7330000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4894.9059999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5384.0140000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6514.9170000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6554.7250000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4967.2449999999999},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2846.002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3685.3809999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4457.4530000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4436.3909999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3694.83},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3123.5320000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2739.366},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2992.3270000000007},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2938.4870000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3814.252},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.5709999999995},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3003.616},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2845.9659999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3686.9369999999994},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4460.5439999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4439.4470000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3590.893},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3124.0079999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2739.297},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2991.8890000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2938.0909999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3813.902},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.2510000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3003.2339999999999},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7761.0759999999991},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9072.3729999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10805.227999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10984.825000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9403.0139999999992},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8178.0050000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7443.2169999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.9500000000007},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8323.2279999999992},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10329.768},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10013.902},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7971.491},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7760.9789999999994},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9076.2039999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10812.722},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10992.393},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9138.5040000000008},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8179.2510000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7443.0300000000007},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7886.7950000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8322.1049999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10328.819},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10012.976000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD136:$BA136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB136:$BY136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7970.4789999999994}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D137","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.4359999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.0919999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.7030000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.3429999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6517.7290000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6914.1930000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6727.7849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.8270000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6459999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7179.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6740000000009},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6884.3220000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6916.655999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6370.6090000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6999.6729999999989},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6810.7870000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6460000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5060.393},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.8370000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5340.5190000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5381.1030000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.2189999999991},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5007.4849999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4857.6400000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.4939999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5122.8360000000011},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5244.7280000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.1059999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.5290000000005},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.3019999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5069.3580000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.5520000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5449.956000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12152.829},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11708.929},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.222000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12213.446},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11299.948},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11921.678},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11585.424999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12123.321},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.800000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11853.402000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12290.428},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12364.184999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11044.911},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.030999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.339},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.920000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD137:$BA137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB137:$BY137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D138","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.8850000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2912.4209999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3348.7699999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3586.6649999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3089.83},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.5729999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2604.9639999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.8649999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2780.2910000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.415},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.482},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2454.9850000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2773.2179999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2918.0680000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.2860000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3593.6849999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2972.15},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.049},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9810000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.7669999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.6590000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3637.4740000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.4780000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.7669999999998},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1585.7090000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1857.471},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.6559999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.1909999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1836},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1744.11},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.2079999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.7910000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1580.6369999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.5480000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1759.962},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.8779999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1495.598},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.0719999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.203},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.6880000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1791.557},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.4969999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.9639999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.587},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.69},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.405},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.318},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1446.808},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.594000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4769.8919999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.4259999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5883.8559999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4925.83},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.683},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4035.1719999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6559999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4360.9279999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.9629999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.4439999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3988.8630000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4268.8159999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.1399999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5695.4889999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.3729999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.7070000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.5460000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4042.9450000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.3539999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4369.3490000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.8789999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5319.7960000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD138:$BA138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB138:$BY138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.5749999999998}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D139","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19273.812999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22204.276999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26322.223000000002},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28134.676000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25186.278999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.553},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20366.217000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16712.599999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15393.126},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15488.948999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16026.389999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15040.258},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20072.736000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22325.537},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26345.044999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28179.525000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24919.592000000004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23701.32},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20484.407999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16854.557000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15534.710999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15630.302999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15653.162},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15721.9},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12422.335999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.659999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18548.391},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18664.605},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15825.225},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15863.040999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.393},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.835999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9828.8080000000009},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9411.1370000000006},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.4330000000009},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.986000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11855.404},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14843.282999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18564.471000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18694.357},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15866.623},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15938.203},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12812.317999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11017.633},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9919.2109999999993},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9497.0229999999992},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9492.9590000000007},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10014.103999999999},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31696.148999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36966.936999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44870.614000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46799.281000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41011.504000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39452.593999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33104.61},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.435999999994},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25221.934000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24900.085999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24920.822999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25509.243999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31928.14},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37168.82},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44909.516000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46873.881999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40786.215000000004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39639.523000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33296.725999999995},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27872.190000000002},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25453.921999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25127.325999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25146.120999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD139:$BA139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB139:$BY139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25736.004000000001}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D140","v":1},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(E$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AD$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BC$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$2,Staging!$AD$4:$BA$4,Staging!$AD140:$BA140)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,Staging!$BB$4:$BY$4,Staging!$BB140:$BY140)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]

{"sheet":"Effective Rates","index":18,"n_rows":144,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,{"$f":"+SUMPRODUCT(D8:D142,$I$8:$I$142)","v":4097792229.3822975},{"$f":"+SUMPRODUCT(E8:E142,$I$8:$I$142)","v":4097792229.382297},{"$f":"+SUMPRODUCT(F8:F142,$I$8:$I$142)","v":3897408184.1294398},{"$f":"+SUMPRODUCT(G8:G142,$I$8:$I$142)","v":200384045.25285617},{"$f":"+SUMPRODUCT(H8:H142,$I$8:$I$142)+G1*E3","v":4097792229.3822985},520226012292732.81,-12514458028837.574,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,"Select Alternative","Input sum of Slice %","Cap Threshold","Input Floor Threshold",null,null,null,null,null,null,null,"RIC-M Credit","RIC-M Charge"]
[null,"Rates and Impacts",null,"Alternative 1",0,{"$f":"+'RIC-M Temporal Calcs'!$D$3","v":0.02},-2.4055809415331319E-2,{"$f":"IF(Q3<>0,\"Run Macro to reset the Charge Floor\",\"\")","v":""},null,null,null,null,null,null,{"$f":"SUMPRODUCT(L8:L142,I8:I142)","v":56770818.802433282},{"$f":"SUM(P8:P142)","v":-56770818.802433297},{"$f":"O3+P3","v":0}]
[null,null,null,"Effective Rates"]
[null,null,null,null,"Marginal Demand","Embedded Demand","Rate Impact Credit - RIC-C",null,null,"Rate Impact Credit - RIC-M",null,null,"Rate Impact Charge - RIC-M"]
[null,null,null,"Status Quo_Demand","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS"]
[null,"BESID","Customer","Status Quo","Alternative 1","Alternative 1","RIC-C",{"$f":"+D3","v":"Alternative 1"},"Energy","Change %","Effective Cap %","RIC-M Credit","Decrease %","Gainer?","RIC-M Charge","Sum RIC-M Charge $","Charge Percent of Rate","PRDM - Status Quo","TRM","PRDM Increase","PRDM Decrease","Rank","Rate Impact"]
[{"$f":"+VLOOKUP(B8,Init!$V:$Y,4,FALSE)","v":0},10005,"Alder Mutual",{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!5:5)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!5:5))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":33.772977306595195},{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!5:5)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.364456704716353},{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!5:5)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":33.748345356981311},{"$f":"IF(Staging!$D5=1,\"\",E8-F8)","v":2.6161113477350426},{"$f":"IF(Staging!$D5=1,\"\",INDEX(E8:E8,1,MATCH($D$3,$E$7:$E$7,0))-G8+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.386889954393517},{"$f":"IF(Staging!$D5=1,\"\",SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":12009.412},{"$f":"IF(Staging!$D5=1,\"\",(H8-D8)/D8)","v":4.7787100116967102E-2},{"$f":"IF(J8=\"\",\"\",MAX(MIN(J8,$F$3),0))","v":0.02},{"$f":"IF(K8=\"\",\"\",MAX(0,(J8-K8)*D8))","v":0.9384531016664186},{"$f":"IF(J8=\"\",\"\",IF(J8<$G$3,J8-$G$3,0))","v":0},{"$f":"+IF(M8=\"\",\"\",IF(M8<0,1,0))","v":0},{"$f":"M8*D8","v":0},{"$f":"O8*I8","v":0},{"$f":"IF(N8=0,0,IF(ABS(O8/H8/M8)<1,0,1))","v":0},{"$f":"IF(OR(N8=1,AND(N8=0,H8-L8-D8<0)),H8-L8+O8-D8,IF(AND(N8=0,H8-L8-D8>=0),H8-L8-D8))","v":0.67545954613190418},{"$f":"+IF(R8>=0,D8,R8+D8)","v":33.772977306595195},{"$f":"+IF(R8>=0,R8,0)","v":0.67545954613190418},{"$f":"+IF(T8=0,ABS(R8),0)","v":0},{"$f":"RANK(J8,$J$8:$J$142,1)","v":83},{"$f":"((H8-L8-O8)/D8)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B9,Init!$V:$Y,4,FALSE)","v":0},10015,"Asotin County PUD #1",{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!6:6)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!6:6))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":37.351061276487677},{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!6:6)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":56.600269973380009},{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!6:6)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":46.220489219134969},{"$f":"IF(Staging!$D6=1,\"\",E9-F9)","v":10.37978075424504},{"$f":"IF(Staging!$D6=1,\"\",INDEX(E9:E9,1,MATCH($D$3,$E$7:$E$7,0))-G9+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":47.859033816547175},{"$f":"IF(Staging!$D6=1,\"\",SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":10225.267},{"$f":"IF(Staging!$D6=1,\"\",(H9-D9)/D9)","v":0.28132995906796948},{"$f":"IF(J9=\"\",\"\",MAX(MIN(J9,$F$3),0))","v":0.02},9.7609513145297431,0,{"$f":"+IF(M9=\"\",\"\",IF(M9<0,1,0))","v":0},{"$f":"M9*D9","v":0},{"$f":"O9*I9","v":0},{"$f":"IF(N9=0,0,IF(ABS(O9/H9/M9)<1,0,1))","v":0},{"$f":"IF(OR(N9=1,AND(N9=0,H9-L9-D9<0)),H9-L9+O9-D9,IF(AND(N9=0,H9-L9-D9>=0),H9-L9-D9))","v":0.7470212255297568},{"$f":"+IF(R9>=0,D9,R9+D9)","v":37.351061276487677},{"$f":"+IF(R9>=0,R9,0)","v":0.7470212255297568},{"$f":"+IF(T9=0,ABS(R9),0)","v":0},{"$f":"RANK(J9,$J$8:$J$142,1)","v":135},{"$f":"((H9-L9-O9)/D9)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B10,Init!$V:$Y,4,FALSE)","v":0},10024,"Benton County PUD #1",{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!7:7)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!7:7))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.667029515340964},{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!7:7)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.429074382451347},{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!7:7)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.826258653806519},{"$f":"IF(Staging!$D7=1,\"\",E10-F10)","v":2.6028157286448277},{"$f":"IF(Staging!$D7=1,\"\",INDEX(E10:E10,1,MATCH($D$3,$E$7:$E$7,0))-G10+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.464803251218726},{"$f":"IF(Staging!$D7=1,\"\",SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":3415756.3209999995},{"$f":"IF(Staging!$D7=1,\"\",(H10-D10)/D10)","v":5.3398644363874606E-2},0.02,1.1244331455709424,0,0,{"$f":"M10*D10","v":0},0,0,{"$f":"IF(OR(N10=1,AND(N10=0,H10-L10-D10<0)),H10-L10+O10-D10,IF(AND(N10=0,H10-L10-D10>=0),H10-L10-D10))","v":0.6733405903068217},33.667029515340964,0.6733405903068217,0,91,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B11,Init!$V:$Y,4,FALSE)","v":0},10025,"Benton REA",{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!8:8)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!8:8))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.591361717325505},{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!8:8)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.580364821415152},{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!8:8)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.345246572920161},{"$f":"IF(Staging!$D8=1,\"\",E11-F11)","v":2.2351182484949916},{"$f":"IF(Staging!$D8=1,\"\",INDEX(E11:E11,1,MATCH($D$3,$E$7:$E$7,0))-G11+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.983791170332367},{"$f":"IF(Staging!$D8=1,\"\",SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":1037885.8059999999},{"$f":"IF(Staging!$D8=1,\"\",(H11-D11)/D11)","v":4.1452009737631003E-2},0.02,0.72060221866035201,0,0,0,0,0,0.67182723434650882,33.591361717325505,0.67182723434650882,0,67,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B12,Init!$V:$Y,4,FALSE)","v":0},10027,"Big Bend Elec Coop",{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!9:9)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!9:9))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":32.792742520498201},{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!9:9)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":33.496467588091861},{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!9:9)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":31.527410031247282},{"$f":"IF(Staging!$D9=1,\"\",E12-F12)","v":1.9690575568445787},{"$f":"IF(Staging!$D9=1,\"\",INDEX(E12:E12,1,MATCH($D$3,$E$7:$E$7,0))-G12+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":33.165954628659492},{"$f":"IF(Staging!$D9=1,\"\",SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":1073595.76},{"$f":"IF(Staging!$D9=1,\"\",(H12-D12)/D12)","v":1.1380936130242889E-2},1.1380936130242889E-2,0,0,0,0,0,0,0.37321210816129025,32.792742520498201,0.37321210816129025,0,25,1.1380936130242825E-2]
[{"$f":"+VLOOKUP(B13,Init!$V:$Y,4,FALSE)","v":1},10029,"Blachly Lane Elec Coop",{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!10:10)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!10:10))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.781089770002829},{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!10:10)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":37.651605309702106},{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!10:10)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":34.846586138039491},{"$f":"IF(Staging!$D10=1,\"\",E13-F13)","v":2.8050191716626145},{"$f":"IF(Staging!$D10=1,\"\",INDEX(E13:E13,1,MATCH($D$3,$E$7:$E$7,0))-G13+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.485130735451698},{"$f":"IF(Staging!$D10=1,\"\",SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":309051.34299999999},{"$f":"IF(Staging!$D10=1,\"\",(H13-D13)/D13)","v":8.0045995669743658E-2},0.02,2.0284191700488114,0,0,0,0,0,0.67562179540005474,33.781089770002829,0.67562179540005474,0,130,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B14,Init!$V:$Y,4,FALSE)","v":0},10044,"Canby, City of",{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!11:11)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!11:11))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":34.147326362001301},{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!11:11)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.307813435680224},{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!11:11)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":34.763317946621562},{"$f":"IF(Staging!$D11=1,\"\",E14-F14)","v":2.5444954890586615},{"$f":"IF(Staging!$D11=1,\"\",INDEX(E14:E14,1,MATCH($D$3,$E$7:$E$7,0))-G14+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.401862544033769},{"$f":"IF(Staging!$D11=1,\"\",SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":356294.94299999997},{"$f":"IF(Staging!$D11=1,\"\",(H14-D14)/D14)","v":6.6023798119119681E-2},0.02,1.5715896547924413,0,0,0,0,0,0.68294652724002702,34.147326362001301,0.68294652724002702,0,115,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B15,Init!$V:$Y,4,FALSE)","v":1},10046,"Central Electric Coop",{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!12:12)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!12:12))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":37.041639261627147},{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!12:12)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":42.821947231933493},{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!12:12)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.187593118548207},{"$f":"IF(Staging!$D12=1,\"\",E15-F15)","v":4.6343541133852852},{"$f":"IF(Staging!$D12=1,\"\",INDEX(E15:E15,1,MATCH($D$3,$E$7:$E$7,0))-G15+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":39.826137715960414},{"$f":"IF(Staging!$D12=1,\"\",SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":1397123.4009999998},{"$f":"IF(Staging!$D12=1,\"\",(H15-D15)/D15)","v":7.5172117374887229E-2},0.02,2.043665669100724,0,0,0,0,0,0.74083278523254137,37.041639261627147,0.74083278523254137,0,123,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B16,Init!$V:$Y,4,FALSE)","v":0},10047,"Central Lincoln PUD",{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!13:13)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!13:13))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":32.403882614568765},{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!13:13)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":32.871500325652022},{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!13:13)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":31.547575919246434},{"$f":"IF(Staging!$D13=1,\"\",E16-F16)","v":1.3239244064055882},{"$f":"IF(Staging!$D13=1,\"\",INDEX(E16:E16,1,MATCH($D$3,$E$7:$E$7,0))-G16+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":33.18612051665864},{"$f":"IF(Staging!$D13=1,\"\",SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":2673507.6100000003},{"$f":"IF(Staging!$D13=1,\"\",(H16-D16)/D16)","v":2.4140252308474337E-2},0.02,0.13416024979849975,0,0,0,0,0,0.64807765229137715,32.403882614568765,0.64807765229137715,0,36,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B17,Init!$V:$Y,4,FALSE)","v":0},10055,"Albion, City of",{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!14:14)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!14:14))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":34.826369081999808},{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!14:14)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":38.084714272531478},{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!14:14)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":35.137744810186319},{"$f":"IF(Staging!$D14=1,\"\",E17-F17)","v":2.9469694623451588},{"$f":"IF(Staging!$D14=1,\"\",INDEX(E17:E17,1,MATCH($D$3,$E$7:$E$7,0))-G17+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.776289407598526},{"$f":"IF(Staging!$D14=1,\"\",SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":6849.6079999999984},{"$f":"IF(Staging!$D14=1,\"\",(H17-D17)/D17)","v":5.5989768011921313E-2},0.02,1.2533929439587221,0,0,0,0,0,0.69652738163999572,34.826369081999808,0.69652738163999572,0,96,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B18,Init!$V:$Y,4,FALSE)","v":0},10057,"Ashland, City of",{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!15:15)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!15:15))/SUM('Customer Tier 1 Energy'!$BC13:$BZ13))","v":33.469606177950901},{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!15:15)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!15:15)+SUM('PLVS Revenues'!$BD19:$CA19))/SUM('Customer Tier 1 Energy'!$BC13:$BZ13))","v":36.570368280464059},{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!15:15)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!15:15)+SUM('PLVS Revenues'!$BD19:$CA19))/SUM('Customer Tier 1 Energy'!$BC13:$BZ13))","v":34.294278248531356},{"$f":"IF(Staging!$D15=1,\"\",E18-F18)","v":2.2760900319327035},{"$f":"IF(Staging!$D15=1,\"\",INDEX(E18:E18,1,MATCH($D$3,$E$7:$E$7,0))-G18+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.932822845943562},{"$f":"IF(Staging!$D15=1,\"\",SUM('Customer Tier 1 Energy'!$BC13:$BZ13))","v":350738.83799999999},{"$f":"IF(Staging!$D15=1,\"\",(H18-D18)/D18)","v":7.3595627474558653E-2},0.02,1.7938245444336431,0,0,0,0,0,0.669392123559021,33.469606177950901,0.669392123559021,0,122,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B19,Init!$V:$Y,4,FALSE)","v":0},10059,"Bandon, City of",{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!16:16)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!16:16))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":33.332738529458148},{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!16:16)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.828651843999069},{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!16:16)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":34.081744922069021},{"$f":"IF(Staging!$D16=1,\"\",E19-F19)","v":2.7469069219300479},{"$f":"IF(Staging!$D16=1,\"\",INDEX(E19:E19,1,MATCH($D$3,$E$7:$E$7,0))-G19+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.720289519481227},{"$f":"IF(Staging!$D16=1,\"\",SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":133360.065},{"$f":"IF(Staging!$D16=1,\"\",(H19-D19)/D19)","v":7.1627807835622545E-2},0.02,1.7208962194339168,0,0,0,0,0,0.66665477058916167,33.332738529458148,0.66665477058916167,0,120,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B20,Init!$V:$Y,4,FALSE)","v":0},10061,"Blaine, City of",{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!17:17)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!17:17))/SUM('Customer Tier 1 Energy'!$BC15:$BZ15))","v":33.506996568384693},{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!17:17)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!17:17)+SUM('PLVS Revenues'!$BD21:$CA21))/SUM('Customer Tier 1 Energy'!$BC15:$BZ15))","v":33.850241405399842},{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!17:17)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!17:17)+SUM('PLVS Revenues'!$BD21:$CA21))/SUM('Customer Tier 1 Energy'!$BC15:$BZ15))","v":32.29977932255548},{"$f":"IF(Staging!$D17=1,\"\",E20-F20)","v":1.550462082844362},{"$f":"IF(Staging!$D17=1,\"\",INDEX(E20:E20,1,MATCH($D$3,$E$7:$E$7,0))-G20+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":33.938323919967686},{"$f":"IF(Staging!$D17=1,\"\",SUM('Customer Tier 1 Energy'!$BC15:$BZ15))","v":161956.19200000001},{"$f":"IF(Staging!$D17=1,\"\",(H20-D20)/D20)","v":1.2872754820107317E-2},1.2872754820107317E-2,0,0,0,0,0,0,0.4313273515829934,33.506996568384693,0.4313273515829934,0,27,{"$f":"((H20-L20-O20)/D20)-1","v":1.2872754820107302E-2}]
[{"$f":"+VLOOKUP(B21,Init!$V:$Y,4,FALSE)","v":0},10062,"Bonners Ferry, City of",{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!18:18)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!18:18))/SUM('Customer Tier 1 Energy'!$BC16:$BZ16))","v":38.127757022138923},{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!18:18)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!18:18)+SUM('PLVS Revenues'!$BD22:$CA22))/SUM('Customer Tier 1 Energy'!$BC16:$BZ16))","v":44.436353546122426},{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!18:18)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!18:18)+SUM('PLVS Revenues'!$BD22:$CA22))/SUM('Customer Tier 1 Energy'!$BC16:$BZ16))","v":40.957808204420978},{"$f":"IF(Staging!$D18=1,\"\",E21-F21)","v":3.478545341701448},{"$f":"IF(Staging!$D18=1,\"\",INDEX(E21:E21,1,MATCH($D$3,$E$7:$E$7,0))-G21+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":42.596352801833184},{"$f":"IF(Staging!$D18=1,\"\",SUM('Customer Tier 1 Energy'!$BC16:$BZ16))","v":93326.293999999994},{"$f":"IF(Staging!$D18=1,\"\",(H21-D21)/D21)","v":0.11720059423111533},0.02,3.7060406392514831,0,0,0,0,0,0.76255514044277817,38.127757022138923,0.76255514044277817,0,134,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B22,Init!$V:$Y,4,FALSE)","v":0},10064,"Burley, City of",{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!19:19)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!19:19))/SUM('Customer Tier 1 Energy'!$BC17:$BZ17))","v":35.015241402920957},{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!19:19)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!19:19)+SUM('PLVS Revenues'!$BD23:$CA23))/SUM('Customer Tier 1 Energy'!$BC17:$BZ17))","v":37.092098200046458},{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!19:19)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!19:19)+SUM('PLVS Revenues'!$BD23:$CA23))/SUM('Customer Tier 1 Energy'!$BC17:$BZ17))","v":34.691833157661051},{"$f":"IF(Staging!$D19=1,\"\",E22-F22)","v":2.4002650423854064},{"$f":"IF(Staging!$D19=1,\"\",INDEX(E22:E22,1,MATCH($D$3,$E$7:$E$7,0))-G22+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.330377755073258},{"$f":"IF(Staging!$D19=1,\"\",SUM('Customer Tier 1 Energy'!$BC17:$BZ17))","v":246745.14299999998},{"$f":"IF(Staging!$D19=1,\"\",(H22-D22)/D22)","v":3.7558968593676259E-2},0.02,0.61483152409388164,0,0,0,0,0,0.70030482805842098,35.015241402920957,0.70030482805842098,0,58,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B23,Init!$V:$Y,4,FALSE)","v":0},10065,"Cascade Locks, City of",{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!20:20)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!20:20))/SUM('Customer Tier 1 Energy'!$BC18:$BZ18))","v":35.350282490862178},{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!20:20)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!20:20)+SUM('PLVS Revenues'!$BD24:$CA24))/SUM('Customer Tier 1 Energy'!$BC18:$BZ18))","v":38.049814443097453},{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!20:20)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!20:20)+SUM('PLVS Revenues'!$BD24:$CA24))/SUM('Customer Tier 1 Energy'!$BC18:$BZ18))","v":35.496117149367116},{"$f":"IF(Staging!$D20=1,\"\",E23-F23)","v":2.5536972937303375},{"$f":"IF(Staging!$D20=1,\"\",INDEX(E23:E23,1,MATCH($D$3,$E$7:$E$7,0))-G23+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.134661746779322},{"$f":"IF(Staging!$D20=1,\"\",SUM('Customer Tier 1 Energy'!$BC18:$BZ18))","v":46080.144000000008},{"$f":"IF(Staging!$D20=1,\"\",(H23-D23)/D23)","v":5.0477086183919335E-2},0.02,1.0773736060999013,0,0,0,0,0,0.70700564981724057,35.350282490862178,0.70700564981724057,0,85,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B24,Init!$V:$Y,4,FALSE)","v":0},10066,"Centralia, City of",{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!21:21)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!21:21))/SUM('Customer Tier 1 Energy'!$BC19:$BZ19))","v":34.062334516763059},{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!21:21)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!21:21)+SUM('PLVS Revenues'!$BD25:$CA25))/SUM('Customer Tier 1 Energy'!$BC19:$BZ19))","v":38.780732029838646},{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!21:21)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!21:21)+SUM('PLVS Revenues'!$BD25:$CA25))/SUM('Customer Tier 1 Energy'!$BC19:$BZ19))","v":35.690128909879483},{"$f":"IF(Staging!$D21=1,\"\",E24-F24)","v":3.0906031199591624},{"$f":"IF(Staging!$D21=1,\"\",INDEX(E24:E24,1,MATCH($D$3,$E$7:$E$7,0))-G24+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.32867350729169},{"$f":"IF(Staging!$D21=1,\"\",SUM('Customer Tier 1 Energy'!$BC19:$BZ19))","v":442900.39099999995},{"$f":"IF(Staging!$D21=1,\"\",(H24-D24)/D24)","v":9.5892986692417428E-2},0.02,2.5850923001933697,0,0,0,0,0,0.6812466903352643,34.062334516763059,0.6812466903352643,0,132,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B25,Init!$V:$Y,4,FALSE)","v":0},10067,"Cheney, City of",{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!22:22)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!22:22))/SUM('Customer Tier 1 Energy'!$BC20:$BZ20))","v":35.839621730185009},{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!22:22)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!22:22)+SUM('PLVS Revenues'!$BD26:$CA26))/SUM('Customer Tier 1 Energy'!$BC20:$BZ20))","v":37.178494082062301},{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!22:22)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!22:22)+SUM('PLVS Revenues'!$BD26:$CA26))/SUM('Customer Tier 1 Energy'!$BC20:$BZ20))","v":34.49842406421341},{"$f":"IF(Staging!$D22=1,\"\",E25-F25)","v":2.680070017848891},{"$f":"IF(Staging!$D22=1,\"\",INDEX(E25:E25,1,MATCH($D$3,$E$7:$E$7,0))-G25+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.136968661625616},{"$f":"IF(Staging!$D22=1,\"\",SUM('Customer Tier 1 Energy'!$BC20:$BZ20))","v":277490.26499999996},{"$f":"IF(Staging!$D22=1,\"\",(H25-D25)/D25)","v":8.2965979294969665E-3},8.2965979294969665E-3,0,0,0,0,0,0,0.29734693144060742,35.839621730185009,0.29734693144060742,0,24,8.296597929496885E-3]
[{"$f":"+VLOOKUP(B26,Init!$V:$Y,4,FALSE)","v":0},10068,"Chewelah, City of",{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!23:23)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!23:23))/SUM('Customer Tier 1 Energy'!$BC21:$BZ21))","v":34.567451627315776},{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!23:23)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!23:23)+SUM('PLVS Revenues'!$BD27:$CA27))/SUM('Customer Tier 1 Energy'!$BC21:$BZ21))","v":36.083170754869386},{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!23:23)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!23:23)+SUM('PLVS Revenues'!$BD27:$CA27))/SUM('Customer Tier 1 Energy'!$BC21:$BZ21))","v":33.849996337502226},{"$f":"IF(Staging!$D23=1,\"\",E26-F26)","v":2.2331744173671595},{"$f":"IF(Staging!$D23=1,\"\",INDEX(E26:E26,1,MATCH($D$3,$E$7:$E$7,0))-G26+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.488540934914433},{"$f":"IF(Staging!$D23=1,\"\",SUM('Customer Tier 1 Energy'!$BC21:$BZ21))","v":44231.287000000004},{"$f":"IF(Staging!$D23=1,\"\",(H26-D26)/D26)","v":2.6646144399918564E-2},0.02,0.22974027505234057,0,0,0,0,0,0.69134903254631297,34.567451627315776,0.69134903254631297,0,42,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B27,Init!$V:$Y,4,FALSE)","v":0},10070,"Declo, City of",{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!24:24)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!24:24))/SUM('Customer Tier 1 Energy'!$BC22:$BZ22))","v":34.254764247449529},{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!24:24)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!24:24)+SUM('PLVS Revenues'!$BD28:$CA28))/SUM('Customer Tier 1 Energy'!$BC22:$BZ22))","v":37.338035934018997},{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!24:24)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!24:24)+SUM('PLVS Revenues'!$BD28:$CA28))/SUM('Customer Tier 1 Energy'!$BC22:$BZ22))","v":34.55805716447427},{"$f":"IF(Staging!$D24=1,\"\",E27-F27)","v":2.7799787695447264},{"$f":"IF(Staging!$D24=1,\"\",INDEX(E27:E27,1,MATCH($D$3,$E$7:$E$7,0))-G27+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.196601761886477},{"$f":"IF(Staging!$D24=1,\"\",SUM('Customer Tier 1 Energy'!$BC22:$BZ22))","v":6820.5389999999998},{"$f":"IF(Staging!$D24=1,\"\",(H27-D27)/D27)","v":5.6688100388299391E-2},0.02,1.2567422294879573,0,0,0,0,0,0.68509528494899286,34.254764247449529,0.68509528494899286,0,99,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B28,Init!$V:$Y,4,FALSE)","v":0},10071,"Drain, City of",{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!25:25)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!25:25))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":33.325239496237408},{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!25:25)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.857154348063489},{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!25:25)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":34.236134497945208},{"$f":"IF(Staging!$D25=1,\"\",E28-F28)","v":2.6210198501182802},{"$f":"IF(Staging!$D25=1,\"\",INDEX(E28:E28,1,MATCH($D$3,$E$7:$E$7,0))-G28+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.874679095357415},{"$f":"IF(Staging!$D25=1,\"\",SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":32705.886999999999},{"$f":"IF(Staging!$D25=1,\"\",(H28-D28)/D28)","v":7.6501763758002439E-2},0.02,1.882934809195258,0,0,0,0,0,0.66650478992475115,33.325239496237408,0.66650478992475115,0,126,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B29,Init!$V:$Y,4,FALSE)","v":0},10072,"Ellensburg, City of",{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!26:26)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!26:26))/SUM('Customer Tier 1 Energy'!$BC24:$BZ24))","v":33.568536908340505},{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!26:26)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!26:26)+SUM('PLVS Revenues'!$BD30:$CA30))/SUM('Customer Tier 1 Energy'!$BC24:$BZ24))","v":35.214832057642063},{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!26:26)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!26:26)+SUM('PLVS Revenues'!$BD30:$CA30))/SUM('Customer Tier 1 Energy'!$BC24:$BZ24))","v":33.29558326611253},{"$f":"IF(Staging!$D26=1,\"\",E29-F29)","v":1.9192487915295331},{"$f":"IF(Staging!$D26=1,\"\",INDEX(E29:E29,1,MATCH($D$3,$E$7:$E$7,0))-G29+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.934127863524736},{"$f":"IF(Staging!$D26=1,\"\",SUM('Customer Tier 1 Energy'!$BC24:$BZ24))","v":420745.29999999987},{"$f":"IF(Staging!$D26=1,\"\",(H29-D29)/D29)","v":4.0680681404524778E-2},0.02,0.6942202170174212,0,0,0,0,0,0.67137073816680726,33.568536908340505,0.67137073816680726,0,64,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B30,Init!$V:$Y,4,FALSE)","v":0},10074,"Forest Grove, City of",{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!27:27)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!27:27))/SUM('Customer Tier 1 Energy'!$BC25:$BZ25))","v":34.160857762467508},{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!27:27)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!27:27)+SUM('PLVS Revenues'!$BD31:$CA31))/SUM('Customer Tier 1 Energy'!$BC25:$BZ25))","v":37.288765082048648},{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!27:27)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!27:27)+SUM('PLVS Revenues'!$BD31:$CA31))/SUM('Customer Tier 1 Energy'!$BC25:$BZ25))","v":34.719418512337619},{"$f":"IF(Staging!$D27=1,\"\",E30-F30)","v":2.5693465697110298},{"$f":"IF(Staging!$D27=1,\"\",INDEX(E30:E30,1,MATCH($D$3,$E$7:$E$7,0))-G30+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.357963109749825},{"$f":"IF(Staging!$D27=1,\"\",SUM('Customer Tier 1 Energy'!$BC25:$BZ25))","v":468105.69000000006},{"$f":"IF(Staging!$D27=1,\"\",(H30-D30)/D30)","v":6.4316457231828481E-2},0.02,1.5138881920329672,0,0,0,0,0,0.683217155249352,34.160857762467508,0.683217155249352,0,113,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B31,Init!$V:$Y,4,FALSE)","v":0},10076,"Heyburn, City of",{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!28:28)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!28:28))/SUM('Customer Tier 1 Energy'!$BC26:$BZ26))","v":33.136382859210137},{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!28:28)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!28:28)+SUM('PLVS Revenues'!$BD32:$CA32))/SUM('Customer Tier 1 Energy'!$BC26:$BZ26))","v":35.375313096360408},{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!28:28)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!28:28)+SUM('PLVS Revenues'!$BD32:$CA32))/SUM('Customer Tier 1 Energy'!$BC26:$BZ26))","v":33.676833907858658},{"$f":"IF(Staging!$D28=1,\"\",E31-F31)","v":1.6984791885017501},{"$f":"IF(Staging!$D28=1,\"\",INDEX(E31:E31,1,MATCH($D$3,$E$7:$E$7,0))-G31+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.315378505270864},{"$f":"IF(Staging!$D28=1,\"\",SUM('Customer Tier 1 Energy'!$BC26:$BZ26))","v":84507.633000000016},{"$f":"IF(Staging!$D28=1,\"\",(H31-D31)/D31)","v":6.5758403846275071E-2},0.02,1.5162679888765243,0,0,0,0,0,0.66272765718420601,33.136382859210137,0.66272765718420601,0,114,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B32,Init!$V:$Y,4,FALSE)","v":0},10078,"McCleary, City of",{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!29:29)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!29:29))/SUM('Customer Tier 1 Energy'!$BC27:$BZ27))","v":36.310292592204185},{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!29:29)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!29:29)+SUM('PLVS Revenues'!$BD33:$CA33))/SUM('Customer Tier 1 Energy'!$BC27:$BZ27))","v":40.330425365543739},{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!29:29)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!29:29)+SUM('PLVS Revenues'!$BD33:$CA33))/SUM('Customer Tier 1 Energy'!$BC27:$BZ27))","v":36.624731965294387},{"$f":"IF(Staging!$D29=1,\"\",E32-F32)","v":3.705693400249352},{"$f":"IF(Staging!$D29=1,\"\",INDEX(E32:E32,1,MATCH($D$3,$E$7:$E$7,0))-G32+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":38.263276562706594},{"$f":"IF(Staging!$D29=1,\"\",SUM('Customer Tier 1 Energy'!$BC27:$BZ27))","v":70774.591},{"$f":"IF(Staging!$D29=1,\"\",(H32-D32)/D32)","v":5.3785960703652227E-2},0.02,1.2267781186583251,0,0,0,0,0,0.72620585184408526,36.310292592204185,0.72620585184408526,0,92,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B36,Init!$V:$Y,4,FALSE)","v":0},10082,"Minidoka, City of",{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!33:33)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!33:33))/SUM('Customer Tier 1 Energy'!$BC31:$BZ31))","v":34.034448293281109},{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!33:33)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!33:33)+SUM('PLVS Revenues'!$BD37:$CA37))/SUM('Customer Tier 1 Energy'!$BC31:$BZ31))","v":39.173414366348979},{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!33:33)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!33:33)+SUM('PLVS Revenues'!$BD37:$CA37))/SUM('Customer Tier 1 Energy'!$BC31:$BZ31))","v":35.578454841674578},{"$f":"IF(Staging!$D33=1,\"\",E36-F36)","v":3.5949595246744011},{"$f":"IF(Staging!$D33=1,\"\",INDEX(E36:E36,1,MATCH($D$3,$E$7:$E$7,0))-G36+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.216999439086784},{"$f":"IF(Staging!$D33=1,\"\",SUM('Customer Tier 1 Energy'!$BC31:$BZ31))","v":1744.819},{"$f":"IF(Staging!$D33=1,\"\",(H36-D36)/D36)","v":9.3509702827589442E-2},0.02,2.5018621799400527,0,0,0,0,0,0.68068896586562033,34.034448293281109,0.68068896586562033,0,131,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B41,Init!$V:$Y,4,FALSE)","v":0},10091,"Rupert, City of",{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!38:38)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!38:38))/SUM('Customer Tier 1 Energy'!$BC36:$BZ36))","v":33.421116817596833},{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!38:38)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!38:38)+SUM('PLVS Revenues'!$BD42:$CA42))/SUM('Customer Tier 1 Energy'!$BC36:$BZ36))","v":35.24958061683563},{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!38:38)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!38:38)+SUM('PLVS Revenues'!$BD42:$CA42))/SUM('Customer Tier 1 Energy'!$BC36:$BZ36))","v":33.236900021085788},{"$f":"IF(Staging!$D38=1,\"\",E41-F41)","v":2.0126805957498419},{"$f":"IF(Staging!$D38=1,\"\",INDEX(E41:E41,1,MATCH($D$3,$E$7:$E$7,0))-G41+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.875444618497994},{"$f":"IF(Staging!$D38=1,\"\",SUM('Customer Tier 1 Energy'!$BC36:$BZ36))","v":158460.95500000002},{"$f":"IF(Staging!$D38=1,\"\",(H41-D41)/D41)","v":4.3515236454798281E-2},0.02,0.78590546454922494,0,0,0,0,0,0.66842233635193793,33.421116817596833,0.66842233635193793,0,72,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B44,Init!$V:$Y,4,FALSE)","v":0},10097,"Troy, City of",{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!41:41)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!41:41))/SUM('Customer Tier 1 Energy'!$BC39:$BZ39))","v":34.745688751291262},{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!41:41)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!41:41)+SUM('PLVS Revenues'!$BD45:$CA45))/SUM('Customer Tier 1 Energy'!$BC39:$BZ39))","v":36.34083309273619},{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!41:41)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!41:41)+SUM('PLVS Revenues'!$BD45:$CA45))/SUM('Customer Tier 1 Energy'!$BC39:$BZ39))","v":33.958875833713208},{"$f":"IF(Staging!$D41=1,\"\",E44-F44)","v":2.3819572590229825},{"$f":"IF(Staging!$D41=1,\"\",INDEX(E44:E44,1,MATCH($D$3,$E$7:$E$7,0))-G44+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.597420431125414},{"$f":"IF(Staging!$D41=1,\"\",SUM('Customer Tier 1 Energy'!$BC39:$BZ39))","v":35058.887999999992},{"$f":"IF(Staging!$D41=1,\"\",(H44-D44)/D44)","v":2.4513305404040939E-2},0.02,0.1568179048083273,0,0,0,0,0,0.69491377502582452,34.745688751291262,0.69491377502582452,0,38,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B46,Init!$V:$Y,4,FALSE)","v":0},10103,"Clark County PUD #1",{"$f":"IF(Staging!$D43=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!43:43)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!43:43))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.87635338040829},{"$f":"IF(Staging!$D43=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!43:43)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":41.983268353593985},{"$f":"IF(Staging!$D43=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!43:43)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.989230784542997},{"$f":"IF(Staging!$D43=1,\"\",E46-F46)","v":3.9940375690509882},{"$f":"IF(Staging!$D43=1,\"\",INDEX(E46:E46,1,MATCH($D$3,$E$7:$E$7,0))-G46+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":39.627775381955203},{"$f":"IF(Staging!$D43=1,\"\",SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":5587659.2289999994},{"$f":"IF(Staging!$D43=1,\"\",(H46-D46)/D46)","v":4.6240512753607486E-2},0.02,0.99389493393874773,0,0,0,0,0,0.75752706760816579,37.87635338040829,0.75752706760816579,0,79,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B51,Init!$V:$Y,4,FALSE)","v":0},10112,"Columbia River PUD",{"$f":"IF(Staging!$D48=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!48:48)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!48:48))/SUM('Customer Tier 1 Energy'!$BC46:$BZ46))","v":33.750970143737469},{"$f":"IF(Staging!$D48=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!48:48)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!48:48)+SUM('PLVS Revenues'!$BD52:$CA52))/SUM('Customer Tier 1 Energy'!$BC46:$BZ46))","v":34.633034504980344},{"$f":"IF(Staging!$D48=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!48:48)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!48:48)+SUM('PLVS Revenues'!$BD52:$CA52))/SUM('Customer Tier 1 Energy'!$BC46:$BZ46))","v":32.779870738960291},{"$f":"IF(Staging!$D48=1,\"\",E51-F51)","v":1.8531637660200531},{"$f":"IF(Staging!$D48=1,\"\",INDEX(E51:E51,1,MATCH($D$3,$E$7:$E$7,0))-G51+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.418415336372497},{"$f":"IF(Staging!$D48=1,\"\",SUM('Customer Tier 1 Energy'!$BC46:$BZ46))","v":1036028.2240000002},{"$f":"IF(Staging!$D48=1,\"\",(H51-D51)/D51)","v":1.9775585406657529E-2},1.9775585406657529E-2,0,0,0,0,0,0,0.66744519263502866,33.750970143737469,0.66744519263502866,0,33,1.977558540665747E-2]
[{"$f":"+VLOOKUP(B52,Init!$V:$Y,4,FALSE)","v":0},10113,"Columbia REA",{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!49:49)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!49:49))/SUM('Customer Tier 1 Energy'!$BC47:$BZ47))","v":31.660234600629199},{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!49:49)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!49:49)+SUM('PLVS Revenues'!$BD53:$CA53))/SUM('Customer Tier 1 Energy'!$BC47:$BZ47))","v":32.807210343243497},{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!49:49)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!49:49)+SUM('PLVS Revenues'!$BD53:$CA53))/SUM('Customer Tier 1 Energy'!$BC47:$BZ47))","v":31.337447158706347},{"$f":"IF(Staging!$D49=1,\"\",E52-F52)","v":1.4697631845371504},{"$f":"IF(Staging!$D49=1,\"\",INDEX(E52:E52,1,MATCH($D$3,$E$7:$E$7,0))-G52+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":32.975991756118553},{"$f":"IF(Staging!$D49=1,\"\",SUM('Customer Tier 1 Energy'!$BC47:$BZ47))","v":661290.24900000007},{"$f":"IF(Staging!$D49=1,\"\",(H52-D52)/D52)","v":4.1558667271000126E-2},0.02,0.68255246347677045,0,0,0,0,0,0.63320469201258689,31.660234600629199,0.63320469201258689,0,68,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B55,Init!$V:$Y,4,FALSE)","v":1},10121,"Coos Curry Elec Coop",{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!52:52)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!52:52))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":32.456299266066118},{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!52:52)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":35.487754048736292},{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!52:52)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.263769715189994},{"$f":"IF(Staging!$D52=1,\"\",E55-F55)","v":2.2239843335462979},{"$f":"IF(Staging!$D52=1,\"\",INDEX(E55:E55,1,MATCH($D$3,$E$7:$E$7,0))-G55+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.902314312602201},{"$f":"IF(Staging!$D52=1,\"\",SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":692674.88},{"$f":"IF(Staging!$D52=1,\"\",(H55-D55)/D55)","v":7.5363337837270103E-2},0.02,1.7968890612147601,0,0,0,0,0,0.64912598532131938,32.456299266066118,0.64912598532131938,0,124,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B60,Init!$V:$Y,4,FALSE)","v":0},10156,"Elmhurst Mutual P & L",{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!57:57)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!57:57))/SUM('Customer Tier 1 Energy'!$BC55:$BZ55))","v":34.671869171025094},{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!57:57)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!57:57)+SUM('PLVS Revenues'!$BD61:$CA61))/SUM('Customer Tier 1 Energy'!$BC55:$BZ55))","v":37.400433604521112},{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!57:57)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!57:57)+SUM('PLVS Revenues'!$BD61:$CA61))/SUM('Customer Tier 1 Energy'!$BC55:$BZ55))","v":34.603531226795489},{"$f":"IF(Staging!$D57=1,\"\",E60-F60)","v":2.7969023777256226},{"$f":"IF(Staging!$D57=1,\"\",INDEX(E60:E60,1,MATCH($D$3,$E$7:$E$7,0))-G60+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.242075824207696},{"$f":"IF(Staging!$D57=1,\"\",SUM('Customer Tier 1 Energy'!$BC55:$BZ55))","v":577942.31700000016},{"$f":"IF(Staging!$D57=1,\"\",(H60-D60)/D60)","v":4.528762627239049E-2},0.02,0.87676926976210001,0,0,0,0,0,0.69343738342050187,34.671869171025094,0.69343738342050187,0,76,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B64,Init!$V:$Y,4,FALSE)","v":0},10172,"U.S. Airforce Base, Fairchild",{"$f":"IF(Staging!$D61=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!61:61)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!61:61))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":34.864775869348627},{"$f":"IF(Staging!$D61=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!61:61)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":35.845795205294927},{"$f":"IF(Staging!$D61=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!61:61)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":33.49627105546935},{"$f":"IF(Staging!$D61=1,\"\",E64-F64)","v":2.3495241498255766},{"$f":"IF(Staging!$D61=1,\"\",INDEX(E64:E64,1,MATCH($D$3,$E$7:$E$7,0))-G64+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.134815652881557},{"$f":"IF(Staging!$D61=1,\"\",SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":92759.381999999998},{"$f":"IF(Staging!$D61=1,\"\",(H64-D64)/D64)","v":7.7453468952409154E-3},7.7453468952409154E-3,0,0,0,0,0,0,0.27003978353292979,34.864775869348627,0.27003978353292979,0,22,7.7453468952408677E-3]
[{"$f":"+VLOOKUP(B67,Init!$V:$Y,4,FALSE)","v":0},10177,"Ferry County PUD #1",{"$f":"IF(Staging!$D64=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!64:64)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!64:64))/SUM('Customer Tier 1 Energy'!$BC62:$BZ62))","v":33.307353314434955},{"$f":"IF(Staging!$D64=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!64:64)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!64:64)+SUM('PLVS Revenues'!$BD68:$CA68))/SUM('Customer Tier 1 Energy'!$BC62:$BZ62))","v":35.665697270506598},{"$f":"IF(Staging!$D64=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!64:64)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!64:64)+SUM('PLVS Revenues'!$BD68:$CA68))/SUM('Customer Tier 1 Energy'!$BC62:$BZ62))","v":33.402126857030652},{"$f":"IF(Staging!$D64=1,\"\",E67-F67)","v":2.2635704134759465},{"$f":"IF(Staging!$D64=1,\"\",INDEX(E67:E67,1,MATCH($D$3,$E$7:$E$7,0))-G67+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.040671454442858},{"$f":"IF(Staging!$D64=1,\"\",SUM('Customer Tier 1 Energy'!$BC62:$BZ62))","v":164372.23800000001},{"$f":"IF(Staging!$D64=1,\"\",(H67-D67)/D67)","v":5.2040104287022597E-2},0.02,1.0671710737192037,0,0,0,0,0,0.66614706628870124,33.307353314434955,0.66614706628870124,0,90,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B69,Init!$V:$Y,4,FALSE)","v":0},10183,"Franklin County PUD #1",{"$f":"IF(Staging!$D66=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!66:66)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!66:66))/SUM('Customer Tier 1 Energy'!$BC64:$BZ64))","v":31.883141092078461},{"$f":"IF(Staging!$D66=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!66:66)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!66:66)+SUM('PLVS Revenues'!$BD70:$CA70))/SUM('Customer Tier 1 Energy'!$BC64:$BZ64))","v":29.064026202883912},{"$f":"IF(Staging!$D66=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!66:66)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!66:66)+SUM('PLVS Revenues'!$BD70:$CA70))/SUM('Customer Tier 1 Energy'!$BC64:$BZ64))","v":28.554595916294797},{"$f":"IF(Staging!$D66=1,\"\",E69-F69)","v":0.50943028658911516},{"$f":"IF(Staging!$D66=1,\"\",INDEX(E69:E69,1,MATCH($D$3,$E$7:$E$7,0))-G69+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":30.193140513707004},{"$f":"IF(Staging!$D66=1,\"\",SUM('Customer Tier 1 Energy'!$BC64:$BZ64))","v":2058805.9440000001},{"$f":"IF(Staging!$D66=1,\"\",(H69-D69)/D69)","v":-5.3006087872293946E-2},0,0,-2.8950278456962627E-2,1,-0.92302581269829898,-1900331.0296486886,1,-2.6130263910697558,29.270114701008705,0,2.6130263910697558,9,-2.4055809415331364E-2]
[{"$f":"+VLOOKUP(B75,Init!$V:$Y,4,FALSE)","v":0},10202,"Hood River Elec Coop",{"$f":"IF(Staging!$D72=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!72:72)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!72:72))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":35.085148384252541},{"$f":"IF(Staging!$D72=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!72:72)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.785327559362777},{"$f":"IF(Staging!$D72=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!72:72)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":35.405752114635312},{"$f":"IF(Staging!$D72=1,\"\",E75-F75)","v":2.3795754447274646},{"$f":"IF(Staging!$D72=1,\"\",INDEX(E75:E75,1,MATCH($D$3,$E$7:$E$7,0))-G75+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.044296712047519},{"$f":"IF(Staging!$D72=1,\"\",SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":229806.84899999999},{"$f":"IF(Staging!$D72=1,\"\",(H75-D75)/D75)","v":5.5839818784244134E-2},0.02,1.2574453601099271,0,0,{"$f":"M75*D75","v":0},0,0,0.70170296768505125,35.085148384252541,0.70170296768505125,0,95,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B78,Init!$V:$Y,4,FALSE)","v":0},10209,"Inland P & L",{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!75:75)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!75:75))/SUM('Customer Tier 1 Energy'!$BC73:$BZ73))","v":35.363007504422676},{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!75:75)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!75:75)+SUM('PLVS Revenues'!$BD79:$CA79))/SUM('Customer Tier 1 Energy'!$BC73:$BZ73))","v":38.57434657543638},{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!75:75)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!75:75)+SUM('PLVS Revenues'!$BD79:$CA79))/SUM('Customer Tier 1 Energy'!$BC73:$BZ73))","v":35.559707217659543},{"$f":"IF(Staging!$D75=1,\"\",E78-F78)","v":3.0146393577768364},{"$f":"IF(Staging!$D75=1,\"\",INDEX(E78:E78,1,MATCH($D$3,$E$7:$E$7,0))-G78+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.19825181507175},{"$f":"IF(Staging!$D75=1,\"\",SUM('Customer Tier 1 Energy'!$BC73:$BZ73))","v":1840188.2139999997},{"$f":"IF(Staging!$D75=1,\"\",(H78-D78)/D78)","v":5.1897291553031764E-2},0.02,1.1279841605606205,0,0,0,0,0,0.70726015008845167,35.363007504422676,0.70726015008845167,0,89,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B82,Init!$V:$Y,4,FALSE)","v":0},10235,"Lakeview L & P (WA)",{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!79:79)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!79:79))/SUM('Customer Tier 1 Energy'!$BC77:$BZ77))","v":34.042976158709827},{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!79:79)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!79:79)+SUM('PLVS Revenues'!$BD83:$CA83))/SUM('Customer Tier 1 Energy'!$BC77:$BZ77))","v":35.318644655543402},{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!79:79)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!79:79)+SUM('PLVS Revenues'!$BD83:$CA83))/SUM('Customer Tier 1 Energy'!$BC77:$BZ77))","v":33.270353849058246},{"$f":"IF(Staging!$D79=1,\"\",E82-F82)","v":2.0482908064851557},{"$f":"IF(Staging!$D79=1,\"\",INDEX(E82:E82,1,MATCH($D$3,$E$7:$E$7,0))-G82+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.908898446470452},{"$f":"IF(Staging!$D79=1,\"\",SUM('Customer Tier 1 Energy'!$BC77:$BZ77))","v":530810.18200000003},{"$f":"IF(Staging!$D79=1,\"\",(H82-D82)/D82)","v":2.5436151167384964E-2},0.02,0.18506276458642892,0,0,0,0,0,0.68085952317419896,34.042976158709827,0.68085952317419896,0,39,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B83,Init!$V:$Y,4,FALSE)","v":1},10236,"Lane County Elec Coop",{"$f":"IF(Staging!$D80=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!80:80)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!80:80))/SUM('Customer Tier 1 Energy'!$BC78:$BZ78))","v":34.621743973324946},{"$f":"IF(Staging!$D80=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!80:80)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!80:80)+SUM('PLVS Revenues'!$BD84:$CA84))/SUM('Customer Tier 1 Energy'!$BC78:$BZ78))","v":39.222523129353242},{"$f":"IF(Staging!$D80=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!80:80)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!80:80)+SUM('PLVS Revenues'!$BD84:$CA84))/SUM('Customer Tier 1 Energy'!$BC78:$BZ78))","v":35.751710160104253},{"$f":"IF(Staging!$D80=1,\"\",E83-F83)","v":3.4708129692489891},{"$f":"IF(Staging!$D80=1,\"\",INDEX(E83:E83,1,MATCH($D$3,$E$7:$E$7,0))-G83+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":37.390254757516459},{"$f":"IF(Staging!$D80=1,\"\",SUM('Customer Tier 1 Energy'!$BC78:$BZ78))","v":492363.90900000004},{"$f":"IF(Staging!$D80=1,\"\",(H83-D83)/D83)","v":7.9964509769483882E-2},0.02,2.0760759047250135,0,0,0,0,0,0.69243487946649651,34.621743973324946,0.69243487946649651,0,129,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B87,Init!$V:$Y,4,FALSE)","v":0},10244,"Lower Valley Energy",{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!84:84)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!84:84))/SUM('Customer Tier 1 Energy'!$BC82:$BZ82))","v":35.463677187572735},{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!84:84)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!84:84)+SUM('PLVS Revenues'!$BD88:$CA88))/SUM('Customer Tier 1 Energy'!$BC82:$BZ82))","v":38.042676782379218},{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!84:84)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!84:84)+SUM('PLVS Revenues'!$BD88:$CA88))/SUM('Customer Tier 1 Energy'!$BC82:$BZ82))","v":35.317667377223152},{"$f":"IF(Staging!$D84=1,\"\",E87-F87)","v":2.7250094051560652},{"$f":"IF(Staging!$D84=1,\"\",INDEX(E87:E87,1,MATCH($D$3,$E$7:$E$7,0))-G87+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.956211974635359},{"$f":"IF(Staging!$D84=1,\"\",SUM('Customer Tier 1 Energy'!$BC82:$BZ82))","v":1509463.2290000001},{"$f":"IF(Staging!$D84=1,\"\",(H87-D87)/D87)","v":4.2086295201943735E-2},0.02,0.7832612433111692,0,0,0,0,0,0.70927354375145768,35.463677187572735,0.70927354375145768,0,70,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B91,Init!$V:$Y,4,FALSE)","v":0},10258,"Mission Valley",{"$f":"IF(Staging!$D88=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!88:88)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!88:88))/SUM('Customer Tier 1 Energy'!$BC86:$BZ86))","v":36.019028768089065},{"$f":"IF(Staging!$D88=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!88:88)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!88:88)+SUM('PLVS Revenues'!$BD92:$CA92))/SUM('Customer Tier 1 Energy'!$BC86:$BZ86))","v":39.027129937959721},{"$f":"IF(Staging!$D88=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!88:88)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!88:88)+SUM('PLVS Revenues'!$BD92:$CA92))/SUM('Customer Tier 1 Energy'!$BC86:$BZ86))","v":36.368938762900662},{"$f":"IF(Staging!$D88=1,\"\",E91-F91)","v":2.6581911750590592},{"$f":"IF(Staging!$D88=1,\"\",INDEX(E91:E91,1,MATCH($D$3,$E$7:$E$7,0))-G91+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":38.007483360312868},{"$f":"IF(Staging!$D88=1,\"\",SUM('Customer Tier 1 Energy'!$BC86:$BZ86))","v":665826.26800000004},{"$f":"IF(Staging!$D88=1,\"\",(H91-D91)/D91)","v":5.5205669342907653E-2},0.02,1.2680740168620221,0,0,0,0,0,0.72038057536178002,36.019028768089065,0.72038057536178002,0,94,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B94,Init!$V:$Y,4,FALSE)","v":0},10273,"Nespelem Valley Elec Coop",{"$f":"IF(Staging!$D91=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!91:91)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!91:91))/SUM('Customer Tier 1 Energy'!$BC89:$BZ89))","v":37.418843097381604},{"$f":"IF(Staging!$D91=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!91:91)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!91:91)+SUM('PLVS Revenues'!$BD95:$CA95))/SUM('Customer Tier 1 Energy'!$BC89:$BZ89))","v":40.411908585268371},{"$f":"IF(Staging!$D91=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!91:91)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!91:91)+SUM('PLVS Revenues'!$BD95:$CA95))/SUM('Customer Tier 1 Energy'!$BC89:$BZ89))","v":36.905302909224638},{"$f":"IF(Staging!$D91=1,\"\",E94-F94)","v":3.5066056760437334},{"$f":"IF(Staging!$D91=1,\"\",INDEX(E94:E94,1,MATCH($D$3,$E$7:$E$7,0))-G94+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":38.543847506636844},{"$f":"IF(Staging!$D91=1,\"\",SUM('Customer Tier 1 Energy'!$BC89:$BZ89))","v":103177.932},{"$f":"IF(Staging!$D91=1,\"\",(H94-D94)/D94)","v":3.0065184172782793E-2},0.02,0.376627547307608,0,0,0,0,0,0.74837686194763364,37.418843097381604,0.74837686194763364,0,45,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B96,Init!$V:$Y,4,FALSE)","v":0},10279,"Northern Wasco County PUD",{"$f":"IF(Staging!$D93=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!93:93)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!93:93))/SUM('Customer Tier 1 Energy'!$BC91:$BZ91))","v":33.244941027537244},{"$f":"IF(Staging!$D93=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!93:93)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!93:93)+SUM('PLVS Revenues'!$BD97:$CA97))/SUM('Customer Tier 1 Energy'!$BC91:$BZ91))","v":34.73054473883758},{"$f":"IF(Staging!$D93=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!93:93)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!93:93)+SUM('PLVS Revenues'!$BD97:$CA97))/SUM('Customer Tier 1 Energy'!$BC91:$BZ91))","v":32.883094681967165},{"$f":"IF(Staging!$D93=1,\"\",E96-F96)","v":1.8474500568704144},{"$f":"IF(Staging!$D93=1,\"\",INDEX(E96:E96,1,MATCH($D$3,$E$7:$E$7,0))-G96+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.521639279379372},{"$f":"IF(Staging!$D93=1,\"\",SUM('Customer Tier 1 Energy'!$BC91:$BZ91))","v":1183984.3886966628},{"$f":"IF(Staging!$D93=1,\"\",(H96-D96)/D96)","v":3.8402782871072641E-2},0.02,0.61179943129138248,0,0,0,0,0,0.66489882055074645,33.244941027537244,0.66489882055074645,0,60,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B102,Init!$V:$Y,4,FALSE)","v":0},10294,"Pacific County PUD #2",{"$f":"IF(Staging!$D99=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!99:99)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!99:99))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":34.069507784176807},{"$f":"IF(Staging!$D99=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!99:99)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":36.649544235854506},{"$f":"IF(Staging!$D99=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!99:99)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":34.006132057625322},{"$f":"IF(Staging!$D99=1,\"\",E102-F102)","v":2.643412178229184},{"$f":"IF(Staging!$D99=1,\"\",INDEX(E102:E102,1,MATCH($D$3,$E$7:$E$7,0))-G102+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.644676655037529},{"$f":"IF(Staging!$D99=1,\"\",SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":647018.84299999999},{"$f":"IF(Staging!$D99=1,\"\",(H102-D102)/D102)","v":4.6233977926510905E-2},0.02,0.89377871517718577,0,0,0,0,0,0.68139015568353756,34.069507784176807,0.68139015568353756,0,78,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B105,Init!$V:$Y,4,FALSE)","v":0},10307,"Peninsula Light Company",{"$f":"IF(Staging!$D102=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!102:102)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!102:102))/SUM('Customer Tier 1 Energy'!$BC100:$BZ100))","v":35.038704447021068},{"$f":"IF(Staging!$D102=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!102:102)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!102:102)+SUM('PLVS Revenues'!$BD106:$CA106))/SUM('Customer Tier 1 Energy'!$BC100:$BZ100))","v":37.628077674026422},{"$f":"IF(Staging!$D102=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!102:102)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!102:102)+SUM('PLVS Revenues'!$BD106:$CA106))/SUM('Customer Tier 1 Energy'!$BC100:$BZ100))","v":34.788850332614345},{"$f":"IF(Staging!$D102=1,\"\",E105-F105)","v":2.8392273414120766},{"$f":"IF(Staging!$D102=1,\"\",INDEX(E105:E105,1,MATCH($D$3,$E$7:$E$7,0))-G105+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.427394930026551},{"$f":"IF(Staging!$D102=1,\"\",SUM('Customer Tier 1 Energy'!$BC100:$BZ100))","v":1204975.6900000002},{"$f":"IF(Staging!$D102=1,\"\",(H105-D105)/D105)","v":3.9633043085402872E-2},0.02,{"$f":"IF(K105=\"\",\"\",MAX(0,(J105-K105)*D105))","v":0.68791639406506189},0,0,0,0,0,0.70077408894042037,35.038704447021068,0.70077408894042037,0,62,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B107,Init!$V:$Y,4,FALSE)","v":1},10331,"Raft River Elec Coop",{"$f":"IF(Staging!$D104=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!104:104)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!104:104))/SUM('Customer Tier 1 Energy'!$BC102:$BZ102))","v":31.517282350140647},{"$f":"IF(Staging!$D104=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!104:104)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!104:104)+SUM('PLVS Revenues'!$BD108:$CA108))/SUM('Customer Tier 1 Energy'!$BC102:$BZ102))","v":31.751282276052809},{"$f":"IF(Staging!$D104=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!104:104)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!104:104)+SUM('PLVS Revenues'!$BD108:$CA108))/SUM('Customer Tier 1 Energy'!$BC102:$BZ102))","v":30.386173705786682},{"$f":"IF(Staging!$D104=1,\"\",E107-F107)","v":1.365108570266127},{"$f":"IF(Staging!$D104=1,\"\",INDEX(E107:E107,1,MATCH($D$3,$E$7:$E$7,0))-G107+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":32.024718303198888},{"$f":"IF(Staging!$D104=1,\"\",SUM('Customer Tier 1 Energy'!$BC102:$BZ102))","v":620776.06099999999},{"$f":"IF(Staging!$D104=1,\"\",(H107-D107)/D107)","v":1.6100244539516171E-2},1.6100244539516171E-2,0,0,0,0,0,0,0.5074359530582413,31.517282350140647,0.5074359530582413,0,31,1.6100244539516195E-2]
[{"$f":"+VLOOKUP(B110,Init!$V:$Y,4,FALSE)","v":0},10342,"Salem Elec Coop",{"$f":"IF(Staging!$D107=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!107:107)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!107:107))/SUM('Customer Tier 1 Energy'!$BC105:$BZ105))","v":34.969831186645365},{"$f":"IF(Staging!$D107=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!107:107)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!107:107)+SUM('PLVS Revenues'!$BD111:$CA111))/SUM('Customer Tier 1 Energy'!$BC105:$BZ105))","v":37.624229306540748},{"$f":"IF(Staging!$D107=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!107:107)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!107:107)+SUM('PLVS Revenues'!$BD111:$CA111))/SUM('Customer Tier 1 Energy'!$BC105:$BZ105))","v":34.846187544207183},{"$f":"IF(Staging!$D107=1,\"\",E110-F110)","v":2.7780417623335651},{"$f":"IF(Staging!$D107=1,\"\",INDEX(E110:E110,1,MATCH($D$3,$E$7:$E$7,0))-G110+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.484732141619389},{"$f":"IF(Staging!$D107=1,\"\",SUM('Customer Tier 1 Energy'!$BC105:$BZ105))","v":671489.78100000008},{"$f":"IF(Staging!$D107=1,\"\",(H110-D110)/D110)","v":4.3320224993037712E-2},0.02,0.81550433124111688,0,0,0,0,0,0.69939662373290901,34.969831186645365,0.69939662373290901,0,71,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B115,Init!$V:$Y,4,FALSE)","v":0},10360,"Southside Elec Lines",{"$f":"IF(Staging!$D112=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!112:112)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!112:112))/SUM('Customer Tier 1 Energy'!$BC110:$BZ110))","v":32.537175340496781},{"$f":"IF(Staging!$D112=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!112:112)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!112:112)+SUM('PLVS Revenues'!$BD116:$CA116))/SUM('Customer Tier 1 Energy'!$BC110:$BZ110))","v":33.733417163550925},{"$f":"IF(Staging!$D112=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!112:112)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!112:112)+SUM('PLVS Revenues'!$BD116:$CA116))/SUM('Customer Tier 1 Energy'!$BC110:$BZ110))","v":31.822997963075675},{"$f":"IF(Staging!$D112=1,\"\",E115-F115)","v":1.9104192004752498},{"$f":"IF(Staging!$D112=1,\"\",INDEX(E115:E115,1,MATCH($D$3,$E$7:$E$7,0))-G115+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":33.461542560487885},{"$f":"IF(Staging!$D112=1,\"\",SUM('Customer Tier 1 Energy'!$BC110:$BZ110))","v":135300.67800000001},{"$f":"IF(Staging!$D112=1,\"\",(H115-D115)/D115)","v":2.8409571830306006E-2},0.02,0.27362371318116896,0,0,0,0,0,0.65074350680993831,32.537175340496781,0.65074350680993831,0,44,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B118,Init!$V:$Y,4,FALSE)","v":0},10370,"Tacoma Public Utilities",{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!115:115)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!115:115))/SUM('Customer Tier 1 Energy'!$BC113:$BZ113))","v":31.390108533732391},{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!115:115)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!115:115)+SUM('PLVS Revenues'!$BD119:$CA119))/SUM('Customer Tier 1 Energy'!$BC113:$BZ113))","v":28.527605261610812},{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!115:115)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!115:115)+SUM('PLVS Revenues'!$BD119:$CA119))/SUM('Customer Tier 1 Energy'!$BC113:$BZ113))","v":28.028768388625995},{"$f":"IF(Staging!$D115=1,\"\",E118-F118)","v":0.4988368729848176},{"$f":"IF(Staging!$D115=1,\"\",INDEX(E118:E118,1,MATCH($D$3,$E$7:$E$7,0))-G118+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":29.667312986038201},{"$f":"IF(Staging!$D115=1,\"\",SUM('Customer Tier 1 Energy'!$BC113:$BZ113))","v":6456676.1519999988},{"$f":"IF(Staging!$D115=1,\"\",(H118-D118)/D118)","v":-5.4883389327655303E-2},0,0,-3.0827579912323985E-2,1,-0.96768107928015834,-6248003.3473298186,1,-2.6904766269743483,28.699631906758043,0,2.6904766269743483,7,-2.4055809415331364E-2]
[{"$f":"+VLOOKUP(B123,Init!$V:$Y,4,FALSE)","v":0},10388,"Umatilla Elec Coop",{"$f":"IF(Staging!$D120=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!120:120)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!120:120))/SUM('Customer Tier 1 Energy'!$BC118:$BZ118))","v":34.095278235575378},{"$f":"IF(Staging!$D120=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!120:120)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!120:120)+SUM('PLVS Revenues'!$BD124:$CA124))/SUM('Customer Tier 1 Energy'!$BC118:$BZ118))","v":35.265110012004065},{"$f":"IF(Staging!$D120=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!120:120)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!120:120)+SUM('PLVS Revenues'!$BD124:$CA124))/SUM('Customer Tier 1 Energy'!$BC118:$BZ118))","v":33.761079278199517},{"$f":"IF(Staging!$D120=1,\"\",E123-F123)","v":1.504030733804548},{"$f":"IF(Staging!$D120=1,\"\",INDEX(E123:E123,1,MATCH($D$3,$E$7:$E$7,0))-G123+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.399623875611724},{"$f":"IF(Staging!$D120=1,\"\",SUM('Customer Tier 1 Energy'!$BC118:$BZ118))","v":2009252.8320000002},{"$f":"IF(Staging!$D120=1,\"\",(H123-D123)/D123)","v":3.8255902504276303E-2},0.02,0.6224400753248378,0,0,0,0,0,0.68190556471150643,34.095278235575378,0.68190556471150643,0,59,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B126,Init!$V:$Y,4,FALSE)","v":0},10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"IF(Staging!$D123=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!123:123)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!123:123))/SUM('Customer Tier 1 Energy'!$BC121:$BZ121))","v":32.358778979743953},{"$f":"IF(Staging!$D123=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!123:123)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!123:123)+SUM('PLVS Revenues'!$BD127:$CA127))/SUM('Customer Tier 1 Energy'!$BC121:$BZ121))","v":31.085269913280005},{"$f":"IF(Staging!$D123=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!123:123)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!123:123)+SUM('PLVS Revenues'!$BD127:$CA127))/SUM('Customer Tier 1 Energy'!$BC121:$BZ121))","v":30.058198841502655},{"$f":"IF(Staging!$D123=1,\"\",E126-F126)","v":1.0270710717773497},{"$f":"IF(Staging!$D123=1,\"\",INDEX(E126:E126,1,MATCH($D$3,$E$7:$E$7,0))-G126+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":31.696743438914861},{"$f":"IF(Staging!$D123=1,\"\",SUM('Customer Tier 1 Energy'!$BC121:$BZ121))","v":28742.205999999998},{"$f":"IF(Staging!$D123=1,\"\",(H126-D126)/D126)","v":-2.0459225029582057E-2},0,0,0,0,0,0,0,-0.66203554082909122,31.696743438914861,0,0.66203554082909122,18,-2.0459225029582084E-2]
[{"$f":"+VLOOKUP(B128,Init!$V:$Y,4,FALSE)","v":0},10426,"U.S. DOE Richland Operations Office",{"$f":"IF(Staging!$D125=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!125:125)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!125:125))/SUM('Customer Tier 1 Energy'!$BC123:$BZ123))","v":33.307484478148503},{"$f":"IF(Staging!$D125=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!125:125)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!125:125)+SUM('PLVS Revenues'!$BD129:$CA129))/SUM('Customer Tier 1 Energy'!$BC123:$BZ123))","v":32.579431110129342},{"$f":"IF(Staging!$D125=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!125:125)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!125:125)+SUM('PLVS Revenues'!$BD129:$CA129))/SUM('Customer Tier 1 Energy'!$BC123:$BZ123))","v":31.342976854167031},{"$f":"IF(Staging!$D125=1,\"\",E128-F128)","v":1.2364542559623111},{"$f":"IF(Staging!$D125=1,\"\",INDEX(E128:E128,1,MATCH($D$3,$E$7:$E$7,0))-G128+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":32.981521451579241},{"$f":"IF(Staging!$D125=1,\"\",SUM('Customer Tier 1 Energy'!$BC123:$BZ123))","v":603273.96699999995},{"$f":"IF(Staging!$D125=1,\"\",(H128-D128)/D128)","v":-9.7864798761104696E-3},0,0,0,0,0,0,0,-0.32596302656926213,32.981521451579241,0,0.32596302656926213,19,-9.7864798761104765E-3]
[{"$f":"+VLOOKUP(B131,Init!$V:$Y,4,FALSE)","v":0},10440,"Wahkiakum County PUD #1",{"$f":"IF(Staging!$D128=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!128:128)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!128:128))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":32.887381465646868},{"$f":"IF(Staging!$D128=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!128:128)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.253077161289767},{"$f":"IF(Staging!$D128=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!128:128)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":33.821934509997277},{"$f":"IF(Staging!$D128=1,\"\",E131-F131)","v":2.4311426512924896},{"$f":"IF(Staging!$D128=1,\"\",INDEX(E131:E131,1,MATCH($D$3,$E$7:$E$7,0))-G131+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.460479107409483},{"$f":"IF(Staging!$D128=1,\"\",SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":92278.331999999995},{"$f":"IF(Staging!$D128=1,\"\",(H131-D131)/D131)","v":7.8239662967706708E-2},0.02,1.9153500124496778,0,0,0,0,0,0.65774762931293651,32.887381465646868,0.65774762931293651,0,127,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B137,Init!$V:$Y,4,FALSE)","v":0},10502,"Yakama Power",{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!134:134)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!134:134))/SUM('Customer Tier 1 Energy'!$BC132:$BZ132))","v":33.71714079773443},{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!134:134)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!134:134)+SUM('PLVS Revenues'!$BD138:$CA138))/SUM('Customer Tier 1 Energy'!$BC132:$BZ132))","v":34.770110970198623},{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!134:134)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!134:134)+SUM('PLVS Revenues'!$BD138:$CA138))/SUM('Customer Tier 1 Energy'!$BC132:$BZ132))","v":32.898153901054613},{"$f":"IF(Staging!$D134=1,\"\",E137-F137)","v":1.8719570691440097},{"$f":"IF(Staging!$D134=1,\"\",INDEX(E137:E137,1,MATCH($D$3,$E$7:$E$7,0))-G137+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":34.536698498466819},{"$f":"IF(Staging!$D134=1,\"\",SUM('Customer Tier 1 Energy'!$BC132:$BZ132))","v":327486.90499999997},{"$f":"IF(Staging!$D134=1,\"\",(H137-D137)/D137)","v":2.4306856433907884E-2},0.02,{"$f":"IF(K137=\"\",\"\",MAX(0,(J137-K137)*D137))","v":0.1452148847777005},{"$f":"IF(J137=\"\",\"\",IF(J137<$G$3,J137-$G$3,0))","v":0},0,0,0,0,0.67434281595468804,33.71714079773443,0.67434281595468804,0,{"$f":"RANK(J137,$J$8:$J$142,1)","v":37},2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B138,Init!$V:$Y,4,FALSE)","v":0},13927,"Kalispel Tribe Utility",{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!135:135)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!135:135))/SUM('Customer Tier 1 Energy'!$BC133:$BZ133))","v":32.040719712784849},{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!135:135)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!135:135)+SUM('PLVS Revenues'!$BD139:$CA139))/SUM('Customer Tier 1 Energy'!$BC133:$BZ133))","v":31.64367557289507},{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!135:135)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!135:135)+SUM('PLVS Revenues'!$BD139:$CA139))/SUM('Customer Tier 1 Energy'!$BC133:$BZ133))","v":30.775142215269923},{"$f":"IF(Staging!$D135=1,\"\",E138-F138)","v":0.86853335762514661},{"$f":"IF(Staging!$D135=1,\"\",INDEX(E138:E138,1,MATCH($D$3,$E$7:$E$7,0))-G138+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":32.41368681268213},{"$f":"IF(Staging!$D135=1,\"\",SUM('Customer Tier 1 Energy'!$BC133:$BZ133))","v":66964.943000000014},{"$f":"IF(Staging!$D135=1,\"\",(H138-D138)/D138)","v":1.1640409555109333E-2},{"$f":"IF(J138=\"\",\"\",MAX(MIN(J138,$F$3),0))","v":1.1640409555109333E-2},0,0,{"$f":"+IF(M138=\"\",\"\",IF(M138<0,1,0))","v":0},0,{"$f":"O138*I138","v":0},{"$f":"IF(N138=0,0,IF(ABS(O138/H138/M138)<1,0,1))","v":0},{"$f":"IF(OR(N138=1,AND(N138=0,H138-L138-D138<0)),H138-L138+O138-D138,IF(AND(N138=0,H138-L138-D138>=0),H138-L138-D138))","v":0.37296709989728072},{"$f":"+IF(R138>=0,D138,R138+D138)","v":32.040719712784849},{"$f":"+IF(R138>=0,R138,0)","v":0.37296709989728072},{"$f":"+IF(T138=0,ABS(R138),0)","v":0},26,{"$f":"((H138-L138-O138)/D138)-1","v":1.1640409555109255E-2}]
[{"$f":"+VLOOKUP(B139,Init!$V:$Y,4,FALSE)","v":0},10597,"Hermiston, City of",{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!136:136)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!136:136))/SUM('Customer Tier 1 Energy'!$BC134:$BZ134))","v":34.63416046934222},{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!136:136)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!136:136)+SUM('PLVS Revenues'!$BD140:$CA140))/SUM('Customer Tier 1 Energy'!$BC134:$BZ134))","v":37.759671710800475},{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!136:136)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!136:136)+SUM('PLVS Revenues'!$BD140:$CA140))/SUM('Customer Tier 1 Energy'!$BC134:$BZ134))","v":34.987548877605505},{"$f":"IF(Staging!$D136=1,\"\",E139-F139)","v":2.7721228331949703},{"$f":"IF(Staging!$D136=1,\"\",INDEX(E139:E139,1,MATCH($D$3,$E$7:$E$7,0))-G139+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":36.626093475017711},{"$f":"IF(Staging!$D136=1,\"\",SUM('Customer Tier 1 Energy'!$BC134:$BZ134))","v":216098.334},{"$f":"IF(Staging!$D136=1,\"\",(H139-D139)/D139)","v":5.7513535153789243E-2},0.02,1.2992497962886471,0,0,{"$f":"M139*D139","v":0},0,0,0.69268320938684269,34.63416046934222,0.69268320938684269,0,101,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B140,Init!$V:$Y,4,FALSE)","v":0},10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!137:137)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!137:137))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":32.724852773531019},{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!137:137)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":30.954255997156405},{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!137:137)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":30.205762214325187},{"$f":"IF(Staging!$D137=1,\"\",E140-F140)","v":0.74849378283121837},{"$f":"IF(Staging!$D137=1,\"\",INDEX(E140:E140,1,MATCH($D$3,$E$7:$E$7,0))-G140+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":31.844306811737393},{"$f":"IF(Staging!$D137=1,\"\",SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":295087.58800000005},{"$f":"IF(Staging!$D137=1,\"\",(H140-D140)/D140)","v":-2.690756068139874E-2},0,0,-2.8517512660674212E-3,1,-9.3323140328787038E-2,-27538.500384207298,1,-0.97386910212241418,31.750983671408605,0,0.97386910212241418,14,-2.4055809415331253E-2]
[{"$f":"+VLOOKUP(B141,Init!$V:$Y,4,FALSE)","v":0},11680,"Weiser, City of",{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!138:138)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!138:138))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":33.681120643798103},{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!138:138)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.339934930891658},{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!138:138)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":34.139023075800679},{"$f":"IF(Staging!$D138=1,\"\",E141-F141)","v":2.200911855090979},{"$f":"IF(Staging!$D138=1,\"\",INDEX(E141:E141,1,MATCH($D$3,$E$7:$E$7,0))-G141+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.777567673212886},{"$f":"IF(Staging!$D138=1,\"\",SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":114742.27600000001},{"$f":"IF(Staging!$D138=1,\"\",(H141-D141)/D141)","v":6.2243980881343204E-2},0.02,1.422824616538821,0,0,0,0,0,0.67362241287596447,33.681120643798103,0.67362241287596447,0,110,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B142,Init!$V:$Y,4,FALSE)","v":0},12026,"Jefferson County PUD #1",{"$f":"IF(Staging!$D139=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!139:139)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!139:139))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":33.542386882624761},{"$f":"IF(Staging!$D139=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!139:139)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.022525577814562},{"$f":"IF(Staging!$D139=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!139:139)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":33.614716279190397},{"$f":"IF(Staging!$D139=1,\"\",E142-F142)","v":2.4078092986241657},{"$f":"IF(Staging!$D139=1,\"\",INDEX(E142:E142,1,MATCH($D$3,$E$7:$E$7,0))-G142+(1-$E$3)*SUMPRODUCT($G$8:$G$142,$I$8:$I$142)/SUM($I$8:$I$142))","v":35.253260876602603},{"$f":"IF(Staging!$D139=1,\"\",SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":806029.59699999995},{"$f":"IF(Staging!$D139=1,\"\",(H142-D142)/D142)","v":5.1006328200933392E-2},0.02,1.0400262563253464,0,0,0,0,0,0.67084773765249395,33.542386882624761,0.67084773765249395,0,86,2.0000000000000018E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,10298,"PNGC Aggregate",{"$f":"+SUMPRODUCT(D8:D142,$A$8:$A$142,$I$8:$I$142)/SUMPRODUCT($A$8:$A$142,$I$8:$I$142)","v":34.900375150385429},{"$f":"+SUMPRODUCT(E8:E142,$A$8:$A$142,$I$8:$I$142)/SUMPRODUCT($A$8:$A$142,$I$8:$I$142)","v":37.679986638479576},34.887800973682417,2.7921856647971528,36.526345571094645,1316271.3475298698,4.6503587730741799E-2,1.8598196871125555E-2,0.976473477879086,0,null,{"$f":"M144*H144","v":0},0]

{"sheet":"Chart Data","index":19,"n_rows":142,"n_cols":7,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[null,"Rates and Impacts"]
[]
[]
[]
[null,"BESID","Customer","TRM","PRDM Increase","PRDM Decrease","Rate Impact"]
[1,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A8,'Effective Rates'!$V$8:$V$142,0),1)","v":10116},{"$f":"+VLOOKUP(B8,'Effective Rates'!B:C,2,FALSE)","v":"Consolidated Irrigation District #19"},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":42.261848123182745},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":9.9366567857861199},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[{"$f":"A8+1","v":2},{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A9,'Effective Rates'!$V$8:$V$142,0),1)","v":10105},{"$f":"+VLOOKUP(B9,'Effective Rates'!B:C,2,FALSE)","v":"Clatskanie PUD"},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":27.568174163015883},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.7607716558940112},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[{"$f":"A9+1","v":3},{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A10,'Effective Rates'!$V$8:$V$142,0),1)","v":99999},{"$f":"+VLOOKUP(B10,'Effective Rates'!B:C,2,FALSE)","v":"Grant - Returning Public"},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":27.305048539266746},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6936714540963216},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[4,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A11,'Effective Rates'!$V$8:$V$142,0),1)","v":10123},{"$f":"+VLOOKUP(B11,'Effective Rates'!B:C,2,FALSE)","v":"Cowlitz County PUD #1"},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":27.855551478867543},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.0305562970418123},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[5,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A12,'Effective Rates'!$V$8:$V$142,0),1)","v":10354},{"$f":"+VLOOKUP(B12,'Effective Rates'!B:C,2,FALSE)","v":"Snohomish County PUD #1"},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":28.66751238055484},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0979764497951336},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[6,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A13,'Effective Rates'!$V$8:$V$142,0),1)","v":10204},{"$f":"+VLOOKUP(B13,'Effective Rates'!B:C,2,FALSE)","v":"Idaho Falls Power"},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":28.988903174131607},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.8623207518933427},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[7,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A14,'Effective Rates'!$V$8:$V$142,0),1)","v":10370},{"$f":"+VLOOKUP(B14,'Effective Rates'!B:C,2,FALSE)","v":"Tacoma Public Utilities"},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":28.699631906758043},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6904766269743483},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[8,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A15,'Effective Rates'!$V$8:$V$142,0),1)","v":10237},{"$f":"+VLOOKUP(B15,'Effective Rates'!B:C,2,FALSE)","v":"Lewis County PUD #1"},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":28.788519500475793},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6935849992392953},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[9,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A16,'Effective Rates'!$V$8:$V$142,0),1)","v":10183},{"$f":"+VLOOKUP(B16,'Effective Rates'!B:C,2,FALSE)","v":"Franklin County PUD #1"},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":29.270114701008705},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6130263910697558},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[10,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A17,'Effective Rates'!$V$8:$V$142,0),1)","v":10157},{"$f":"+VLOOKUP(B17,'Effective Rates'!B:C,2,FALSE)","v":"Emerald PUD"},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":29.349853933883413},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.5104290467460402},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331253E-2}]
[11,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A18,'Effective Rates'!$V$8:$V$142,0),1)","v":10170},{"$f":"+VLOOKUP(B18,'Effective Rates'!B:C,2,FALSE)","v":"Eugene Water & Electric Board"},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":29.537161171417818},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.5163572629345445},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[12,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A19,'Effective Rates'!$V$8:$V$142,0),1)","v":10306},{"$f":"+VLOOKUP(B19,'Effective Rates'!B:C,2,FALSE)","v":"Pend Oreille County PUD  #1"},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.024804321014038},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0541688263071833},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331253E-2}]
[13,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A20,'Effective Rates'!$V$8:$V$142,0),1)","v":10451},{"$f":"+VLOOKUP(B20,'Effective Rates'!B:C,2,FALSE)","v":"Whatcom County PUD #1"},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.165730036722181},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1189815322877337},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331253E-2}]
[14,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A21,'Effective Rates'!$V$8:$V$142,0),1)","v":10706},{"$f":"+VLOOKUP(B21,'Effective Rates'!B:C,2,FALSE)","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.750983671408605},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.97386910212241418},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331253E-2}]
[15,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A22,'Effective Rates'!$V$8:$V$142,0),1)","v":10286},{"$f":"+VLOOKUP(B22,'Effective Rates'!B:C,2,FALSE)","v":"Okanogan County PUD #1"},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.40153641375607},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.95161207504704493},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[16,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A23,'Effective Rates'!$V$8:$V$142,0),1)","v":10446},{"$f":"+VLOOKUP(B23,'Effective Rates'!B:C,2,FALSE)","v":"Wells Rural Elec Coop"},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.181273626522927},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.83095755642419178},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4055809415331364E-2}]
[17,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A24,'Effective Rates'!$V$8:$V$142,0),1)","v":10349},{"$f":"+VLOOKUP(B24,'Effective Rates'!B:C,2,FALSE)","v":"Seattle City Light"},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.562194032247866},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.79409645655523065},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.2459835168701092E-2}]
[18,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A25,'Effective Rates'!$V$8:$V$142,0),1)","v":10408},{"$f":"+VLOOKUP(B25,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.696743438914861},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66203554082909122},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.0459225029582084E-2}]
[19,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A26,'Effective Rates'!$V$8:$V$142,0),1)","v":10426},{"$f":"+VLOOKUP(B26,'Effective Rates'!B:C,2,FALSE)","v":"U.S. DOE Richland Operations Office"},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.981521451579241},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.32596302656926213},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-9.7864798761104765E-3}]
[20,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A27,'Effective Rates'!$V$8:$V$142,0),1)","v":10409},{"$f":"+VLOOKUP(B27,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.953877306230545},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.33944070959466188},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-9.617704672665206E-3}]
[21,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A28,'Effective Rates'!$V$8:$V$142,0),1)","v":10482},{"$f":"+VLOOKUP(B28,'Effective Rates'!B:C,2,FALSE)","v":"Umpqua Indian Utility Cooperative"},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.356054284170213},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.1436028796559512},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-4.4185967541771065E-3}]
[22,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A29,'Effective Rates'!$V$8:$V$142,0),1)","v":10172},{"$f":"+VLOOKUP(B29,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Airforce Base, Fairchild"},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.864775869348627},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.27003978353292979},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.7453468952408677E-3}]
[23,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A30,'Effective Rates'!$V$8:$V$142,0),1)","v":10109},{"$f":"+VLOOKUP(B30,'Effective Rates'!B:C,2,FALSE)","v":"Columbia Basin Elec Coop"},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.600192441446069},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.28417627414977886},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2131414335537833E-3}]
[24,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A31,'Effective Rates'!$V$8:$V$142,0),1)","v":10067},{"$f":"+VLOOKUP(B31,'Effective Rates'!B:C,2,FALSE)","v":"Cheney, City of"},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.839621730185009},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.29734693144060742},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.296597929496885E-3}]
[25,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A32,'Effective Rates'!$V$8:$V$142,0),1)","v":10027},{"$f":"+VLOOKUP(B32,'Effective Rates'!B:C,2,FALSE)","v":"Big Bend Elec Coop"},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.792742520498201},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.37321210816129025},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1380936130242825E-2}]
[29,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A36,'Effective Rates'!$V$8:$V$142,0),1)","v":10179},{"$f":"+VLOOKUP(B36,'Effective Rates'!B:C,2,FALSE)","v":"Flathead Elec Coop"},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.216553506169923},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.55701613350325374},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.5816883767619805E-2}]
[34,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A41,'Effective Rates'!$V$8:$V$142,0),1)","v":10186},{"$f":"+VLOOKUP(B41,'Effective Rates'!B:C,2,FALSE)","v":"Glacier Elec  Coop"},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.757456387569292},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66937032035833255},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9828813897388775E-2}]
[37,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A44,'Effective Rates'!$V$8:$V$142,0),1)","v":10502},{"$f":"+VLOOKUP(B44,'Effective Rates'!B:C,2,FALSE)","v":"Yakama Power"},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.71714079773443},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67434281595468804},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[40,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A47,'Effective Rates'!$V$8:$V$142,0),1)","v":10191},{"$f":"+VLOOKUP(B47,'Effective Rates'!B:C,2,FALSE)","v":"Grays Harbor PUD #1"},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.848082994320926},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.65696165988642008},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[43,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A50,'Effective Rates'!$V$8:$V$142,0),1)","v":10242},{"$f":"+VLOOKUP(B50,'Effective Rates'!B:C,2,FALSE)","v":"Lost River Elec Coop"},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.344950562471446},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.6868990112494302},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[45,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A52,'Effective Rates'!$V$8:$V$142,0),1)","v":10273},{"$f":"+VLOOKUP(B52,'Effective Rates'!B:C,2,FALSE)","v":"Nespelem Valley Elec Coop"},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.418843097381604},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.74837686194763364},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[48,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A55,'Effective Rates'!$V$8:$V$142,0),1)","v":10246},{"$f":"+VLOOKUP(B55,'Effective Rates'!B:C,2,FALSE)","v":"Mason County PUD #1"},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.253443965197121},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.70506887930394413},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[52,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A59,'Effective Rates'!$V$8:$V$142,0),1)","v":10434},{"$f":"+VLOOKUP(B59,'Effective Rates'!B:C,2,FALSE)","v":"Vera Irrigation District"},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.200158142773155},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.70400316285546438},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[56,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A63,'Effective Rates'!$V$8:$V$142,0),1)","v":10111},{"$f":"+VLOOKUP(B63,'Effective Rates'!B:C,2,FALSE)","v":"Columbia Power Coop"},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.615417241250597},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69230834482501535},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[59,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A66,'Effective Rates'!$V$8:$V$142,0),1)","v":10388},{"$f":"+VLOOKUP(B66,'Effective Rates'!B:C,2,FALSE)","v":"Umatilla Elec Coop"},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.095278235575378},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68190556471150643},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[61,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A68,'Effective Rates'!$V$8:$V$142,0),1)","v":10234},{"$f":"+VLOOKUP(B68,'Effective Rates'!B:C,2,FALSE)","v":"Kootenai Electric Coop"},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.118145491098659},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.74236290982197062},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A73+1","v":67},{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A74,'Effective Rates'!$V$8:$V$142,0),1)","v":10025},{"$f":"+VLOOKUP(B74,'Effective Rates'!B:C,2,FALSE)","v":"Benton REA"},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.591361717325505},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67182723434650882},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[70,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A77,'Effective Rates'!$V$8:$V$142,0),1)","v":10244},{"$f":"+VLOOKUP(B77,'Effective Rates'!B:C,2,FALSE)","v":"Lower Valley Energy"},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.463677187572735},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.70927354375145768},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[74,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A81,'Effective Rates'!$V$8:$V$142,0),1)","v":10436},{"$f":"+VLOOKUP(B81,'Effective Rates'!B:C,2,FALSE)","v":"Vigilante Elec Coop"},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.346146465394831},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66692292930789421},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[75,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A82,'Effective Rates'!$V$8:$V$142,0),1)","v":10083},{"$f":"+VLOOKUP(B82,'Effective Rates'!B:C,2,FALSE)","v":"Monmouth, City of"},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.260547646731297},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68521095293462508},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[79,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A86,'Effective Rates'!$V$8:$V$142,0),1)","v":10103},{"$f":"+VLOOKUP(B86,'Effective Rates'!B:C,2,FALSE)","v":"Clark County PUD #1"},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.87635338040829},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.75752706760816579},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[83,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A90,'Effective Rates'!$V$8:$V$142,0),1)","v":10005},{"$f":"+VLOOKUP(B90,'Effective Rates'!B:C,2,FALSE)","v":"Alder Mutual"},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.772977306595195},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67545954613190418},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[86,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A93,'Effective Rates'!$V$8:$V$142,0),1)","v":12026},{"$f":"+VLOOKUP(B93,'Effective Rates'!B:C,2,FALSE)","v":"Jefferson County PUD #1"},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.542386882624761},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67084773765249395},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[88,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A95,'Effective Rates'!$V$8:$V$142,0),1)","v":10391},{"$f":"+VLOOKUP(B95,'Effective Rates'!B:C,2,FALSE)","v":"United Electric Coop"},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.166101126590846},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66332202253181549},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[94,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A101,'Effective Rates'!$V$8:$V$142,0),1)","v":10258},{"$f":"+VLOOKUP(B101,'Effective Rates'!B:C,2,FALSE)","v":"Mission Valley"},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.019028768089065},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.72038057536178002},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[95,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A102,'Effective Rates'!$V$8:$V$142,0),1)","v":10202},{"$f":"+VLOOKUP(B102,'Effective Rates'!B:C,2,FALSE)","v":"Hood River Elec Coop"},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.085148384252541},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.70170296768505125},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[101,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A108,'Effective Rates'!$V$8:$V$142,0),1)","v":10597},{"$f":"+VLOOKUP(B108,'Effective Rates'!B:C,2,FALSE)","v":"Hermiston, City of"},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.63416046934222},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69268320938684269},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[102,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A109,'Effective Rates'!$V$8:$V$142,0),1)","v":10256},{"$f":"+VLOOKUP(B109,'Effective Rates'!B:C,2,FALSE)","v":"Midstate Elec Coop"},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.560053423792759},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69120106847585561},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[106,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A113,'Effective Rates'!$V$8:$V$142,0),1)","v":10190},{"$f":"+VLOOKUP(B113,'Effective Rates'!B:C,2,FALSE)","v":"Grant County PUD #2"},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.299923288398467},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.72599846576797233},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[110,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A117,'Effective Rates'!$V$8:$V$142,0),1)","v":11680},{"$f":"+VLOOKUP(B117,'Effective Rates'!B:C,2,FALSE)","v":"Weiser, City of"},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.681120643798103},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67362241287596447},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[113,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A120,'Effective Rates'!$V$8:$V$142,0),1)","v":10074},{"$f":"+VLOOKUP(B120,'Effective Rates'!B:C,2,FALSE)","v":"Forest Grove, City of"},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.160857762467508},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.683217155249352},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[117,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A124,'Effective Rates'!$V$8:$V$142,0),1)","v":10231},{"$f":"+VLOOKUP(B124,'Effective Rates'!B:C,2,FALSE)","v":"Klickitat County PUD #1"},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.286993403380094},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66573986806760388},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[119,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A126,'Effective Rates'!$V$8:$V$142,0),1)","v":10343},{"$f":"+VLOOKUP(B126,'Effective Rates'!B:C,2,FALSE)","v":"Salmon River Elec Coop"},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":30.915230370181558},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.6183046074036298},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[122,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A129,'Effective Rates'!$V$8:$V$142,0),1)","v":10057},{"$f":"+VLOOKUP(B129,'Effective Rates'!B:C,2,FALSE)","v":"Ashland, City of"},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.469606177950901},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.669392123559021},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[128,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A135,'Effective Rates'!$V$8:$V$142,0),1)","v":10118},{"$f":"+VLOOKUP(B135,'Effective Rates'!B:C,2,FALSE)","v":"Consumers Power"},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.134294649079386},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68268589298158844},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[129,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A136,'Effective Rates'!$V$8:$V$142,0),1)","v":10236},{"$f":"+VLOOKUP(B136,'Effective Rates'!B:C,2,FALSE)","v":"Lane County Elec Coop"},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.621743973324946},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69243487946649651},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[130,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A137,'Effective Rates'!$V$8:$V$142,0),1)","v":10029},{"$f":"+VLOOKUP(B137,'Effective Rates'!B:C,2,FALSE)","v":"Blachly Lane Elec Coop"},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.781089770002829},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67562179540005474},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A137+1","v":131},{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A138,'Effective Rates'!$V$8:$V$142,0),1)","v":10082},{"$f":"+VLOOKUP(B138,'Effective Rates'!B:C,2,FALSE)","v":"Minidoka, City of"},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.034448293281109},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68068896586562033},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[132,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A139,'Effective Rates'!$V$8:$V$142,0),1)","v":10066},{"$f":"+VLOOKUP(B139,'Effective Rates'!B:C,2,FALSE)","v":"Centralia, City of"},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.062334516763059},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.6812466903352643},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[133,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A140,'Effective Rates'!$V$8:$V$142,0),1)","v":10081},{"$f":"+VLOOKUP(B140,'Effective Rates'!B:C,2,FALSE)","v":"Milton-Freewater, City of"},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.556352456993842},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.71112704913987557},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[134,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A141,'Effective Rates'!$V$8:$V$142,0),1)","v":10062},{"$f":"+VLOOKUP(B141,'Effective Rates'!B:C,2,FALSE)","v":"Bonners Ferry, City of"},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.127757022138923},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.76255514044277817},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[135,{"$f":"+INDEX('Effective Rates'!$B$8:$B$142,MATCH($A142,'Effective Rates'!$V$8:$V$142,0),1)","v":10015},{"$f":"+VLOOKUP(B142,'Effective Rates'!B:C,2,FALSE)","v":"Asotin County PUD #1"},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.351061276487677},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.7470212255297568},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]

{"sheet":"RIC-M Temporal Calcs","index":20,"n_rows":148,"n_cols":33,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",0,{"$f":"+AB1+1/6","v":0.16666666666666666},{"$f":"+AC1+1/6","v":0.33333333333333331},{"$f":"+AD1+1/6","v":0.5},{"$f":"+AE1+1/6","v":0.66666666666666663},{"$f":"+AF1+1/6","v":0.83333333333333326}]
[null,"Discount Programs Over The Term of Provider of Choice",null,null,{"$f":"+IF(OR(SUM('Effective Rates'!$O$3:$P$3)>10,SUM('Effective Rates'!$O$3:$P$3<-10)),\"Need to Raise the Floor Threshold on Effective Rates Tab\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,"Beginning Period Cap for Credit",0.02,{"$f":"IF('Effective Rates'!O3=-1*'Effective Rates'!P3,\"This sets the Credit Cap on Effective Rates and Temporal Calcs\",\"Please Run the Charge Floor Macro\")","v":"This sets the Credit Cap on Effective Rates and Temporal Calcs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"logarithmic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"straight-line/average"]
[null,null,"Decrease by $/MWh or %? -->","$/MWh"]
[null,null,"For $/MWh decrease by what amount per  period -->",0.1,{"$f":"+IF(D5=$AA$2,\"Not Used\",\"\")","v":""}]
[null,null,"For % what method of decline","straight-line/average",{"$f":"+IF($D$5=$AA$1,\"Not Used, only applies to % mode\",\"\")","v":"Not Used, only applies to % mode"}]
[null,null,"End Period Cap for Credit",0.05,{"$f":"+IF($D$5=$AA$1,\"Not Used, only applies to % model\",\"\")","v":"Not Used, only applies to % model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K9:R9)/2","v":19322728.838784061}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$12:K$146,'Effective Rates'!$I$8:$I$142)","v":56770818.802433282},{"$f":"SUMPRODUCT(L$12:L$146,'Effective Rates'!$I$8:$I$142)","v":51145294.824664116},{"$f":"SUMPRODUCT(M$12:M$146,'Effective Rates'!$I$8:$I$142)","v":45748872.655188337},{"$f":"SUMPRODUCT(N$12:N$146,'Effective Rates'!$I$8:$I$142)","v":40759676.084137537},{"$f":"SUMPRODUCT(O$12:O$146,'Effective Rates'!$I$8:$I$142)","v":35808266.802481674},{"$f":"SUMPRODUCT(P$12:P$146,'Effective Rates'!$I$8:$I$142)","v":30905388.15549906},{"$f":"SUMPRODUCT(Q$12:Q$146,'Effective Rates'!$I$8:$I$142)","v":26171708.965893008},{"$f":"SUMPRODUCT(R$12:R$146,'Effective Rates'!$I$8:$I$142)","v":21853635.130247932},{"$f":"+K9/$K$9","v":1},{"$f":"+L9/$K$9","v":0.90090817612924678},0.80585190807970997,0.71796879002193492,0.63075128310368633,0.54438862795078113,0.46100636767231634,0.38494486412641371]
[null,null,null,null,null,null,null,null,null,null,"Credits",null,null,null,null,null,null,null,"Charges"]
[null,"BESID","Customer","Post RIC-C Effective Rate","Status Quo","Change %","Effective Cap %","End Period Cap","Decrease %","Gainer?",{"$f":"TRANSPOSE('Customer Dashboard Rate Period'!D5:D12)","v":"BP-29"},"BP-31","BP-33","BP-35","BP-37","BP-39","BP-41","BP-43",{"$f":"+K11","v":"BP-29"},{"$f":"+L11","v":"BP-31"},"BP-33","BP-35","BP-37","BP-39","BP-41","BP-43"]
[null,10005,"Alder Mutual",{"$f":"+'Effective Rates'!H8","v":35.386889954393517},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.772977306595195},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.7787100116967102E-2},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$8","v":0.05},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J8-'Effective Rates'!$K8)*'Effective Rates'!$D8)","v":0.9384531016664186},{"$f":"IF($D$5=$AA$1,MAX(0,K12-$D$6),IF($D$7=$AA$4,K12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":0.83845310166641862},{"$f":"IF($D$5=$AA$1,MAX(0,L12-$D$6),IF($D$7=$AA$4,L12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AC$1-$AF$1))))))","v":0.73845310166641864},{"$f":"IF($D$5=$AA$1,MAX(0,M12-$D$6),IF($D$7=$AA$4,M12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AD$1-$AF$1))))))","v":0.63845310166641867},{"$f":"IF($D$5=$AA$1,MAX(0,N12-$D$6),IF($D$7=$AA$4,N12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AE$1-$AF$1))))))","v":0.53845310166641869},{"$f":"IF($D$5=$AA$1,MAX(0,O12-$D$6),IF($D$7=$AA$4,O12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AF$1-$AF$1))))))","v":0.43845310166641871},{"$f":"IF($D$5=$AA$1,MAX(0,P12-$D$6),IF($D$7=$AA$4,P12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AG$1-$AF$1))))))","v":0.33845310166641873},{"$f":"IF($D$5=$AA$1,MAX(0,Q12-$D$6),MAX(0,('Effective Rates'!$J8-H12)*'Effective Rates'!$D8))","v":0.23845310166641873},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+'Effective Rates'!H9","v":47.859033816547175},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.351061276487677},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.28132995906796948},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$8","v":0.05},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J9-'Effective Rates'!$K9)*'Effective Rates'!$D9)","v":9.7609513145297431},9.6609513145297434,9.5609513145297438,9.4609513145297441,9.3609513145297445,9.2609513145297448,9.1609513145297452,{"$f":"IF($D$5=$AA$1,MAX(0,Q13-$D$6),MAX(0,('Effective Rates'!$J9-H13)*'Effective Rates'!$D9))","v":9.0609513145297456},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'Effective Rates'!H10","v":35.464803251218726},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.667029515340964},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.3398644363874606E-2},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J10-'Effective Rates'!$K10)*'Effective Rates'!$D10)","v":1.1244331455709424},1.0244331455709423,0.92443314557094236,0.82443314557094238,0.72443314557094241,0.62443314557094243,0.52443314557094245,{"$f":"IF($D$5=$AA$1,MAX(0,Q14-$D$6),MAX(0,('Effective Rates'!$J10-H14)*'Effective Rates'!$D10))","v":0.42443314557094247},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10025,"Benton REA",{"$f":"+'Effective Rates'!H11","v":34.983791170332367},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.591361717325505},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1452009737631003E-2},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J11-'Effective Rates'!$K11)*'Effective Rates'!$D11)","v":0.72060221866035201},0.62060221866035203,0.52060221866035206,0.42060221866035208,0.3206022186603521,0.2206022186603521,0.12060221866035209,{"$f":"IF($D$5=$AA$1,MAX(0,Q15-$D$6),MAX(0,('Effective Rates'!$J11-H15)*'Effective Rates'!$D11))","v":2.0602218660352084E-2},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'Effective Rates'!H12","v":33.165954628659492},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.792742520498201},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1380936130242889E-2},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1380936130242889E-2},0.05,{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J12-'Effective Rates'!$K12)*'Effective Rates'!$D12)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q16-$D$6),MAX(0,('Effective Rates'!$J12-H16)*'Effective Rates'!$D12))","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'Effective Rates'!H13","v":36.485130735451698},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.781089770002829},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.0045995669743658E-2},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J13-'Effective Rates'!$K13)*'Effective Rates'!$D13)","v":2.0284191700488114},1.9284191700488114,1.8284191700488113,1.7284191700488112,1.6284191700488111,1.528419170048811,1.4284191700488109,{"$f":"IF($D$5=$AA$1,MAX(0,Q17-$D$6),MAX(0,('Effective Rates'!$J13-H17)*'Effective Rates'!$D13))","v":1.3284191700488108},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10044,"Canby, City of",{"$f":"+'Effective Rates'!H14","v":36.401862544033769},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.147326362001301},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.6023798119119681E-2},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J14-'Effective Rates'!$K14)*'Effective Rates'!$D14)","v":1.5715896547924413},1.4715896547924412,1.3715896547924411,1.271589654792441,1.1715896547924409,1.0715896547924408,0.97158965479244086,{"$f":"IF($D$5=$AA$1,MAX(0,Q18-$D$6),MAX(0,('Effective Rates'!$J14-H18)*'Effective Rates'!$D14))","v":0.87158965479244088},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'Effective Rates'!H15","v":39.826137715960414},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.041639261627147},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.5172117374887229E-2},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J15-'Effective Rates'!$K15)*'Effective Rates'!$D15)","v":2.043665669100724},1.9436656691007239,1.8436656691007238,1.7436656691007237,1.6436656691007236,1.5436656691007236,1.4436656691007235,{"$f":"IF($D$5=$AA$1,MAX(0,Q19-$D$6),MAX(0,('Effective Rates'!$J15-H19)*'Effective Rates'!$D15))","v":1.3436656691007234},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+'Effective Rates'!H16","v":33.18612051665864},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.403882614568765},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4140252308474337E-2},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J16-'Effective Rates'!$K16)*'Effective Rates'!$D16)","v":0.13416024979849975},3.4160249798499742E-2,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q20-$D$6),MAX(0,('Effective Rates'!$J16-H20)*'Effective Rates'!$D16))","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10055,"Albion, City of",{"$f":"+'Effective Rates'!H17","v":36.776289407598526},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.826369081999808},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.5989768011921313E-2},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J17-'Effective Rates'!$K17)*'Effective Rates'!$D17)","v":1.2533929439587221},1.1533929439587221,1.053392943958722,0.95339294395872198,0.85339294395872201,0.75339294395872203,0.65339294395872205,{"$f":"IF($D$5=$AA$1,MAX(0,Q21-$D$6),MAX(0,('Effective Rates'!$J17-H21)*'Effective Rates'!$D17))","v":0.55339294395872207},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10057,"Ashland, City of",{"$f":"+'Effective Rates'!H18","v":35.932822845943562},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.469606177950901},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.3595627474558653E-2},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J18-'Effective Rates'!$K18)*'Effective Rates'!$D18)","v":1.7938245444336431},1.6938245444336431,1.593824544433643,1.4938245444336429,1.3938245444336428,1.2938245444336427,1.1938245444336426,{"$f":"IF($D$5=$AA$1,MAX(0,Q22-$D$6),MAX(0,('Effective Rates'!$J18-H22)*'Effective Rates'!$D18))","v":1.0938245444336425},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'Effective Rates'!H19","v":35.720289519481227},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.332738529458148},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.1627807835622545E-2},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J19-'Effective Rates'!$K19)*'Effective Rates'!$D19)","v":1.7208962194339168},1.6208962194339167,1.5208962194339166,1.4208962194339165,1.3208962194339164,1.2208962194339164,1.1208962194339163,{"$f":"IF($D$5=$AA$1,MAX(0,Q23-$D$6),MAX(0,('Effective Rates'!$J19-H23)*'Effective Rates'!$D19))","v":1.0208962194339162},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10061,"Blaine, City of",{"$f":"+'Effective Rates'!H20","v":33.938323919967686},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.506996568384693},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2872754820107317E-2},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2872754820107317E-2},0.05,{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J20-'Effective Rates'!$K20)*'Effective Rates'!$D20)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q24-$D$6),MAX(0,('Effective Rates'!$J20-H24)*'Effective Rates'!$D20))","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'Effective Rates'!H21","v":42.596352801833184},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.127757022138923},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.11720059423111533},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J21-'Effective Rates'!$K21)*'Effective Rates'!$D21)","v":3.7060406392514831},3.606040639251483,3.5060406392514829,3.4060406392514828,3.3060406392514827,3.2060406392514826,3.1060406392514825,{"$f":"IF($D$5=$AA$1,MAX(0,Q25-$D$6),MAX(0,('Effective Rates'!$J21-H25)*'Effective Rates'!$D21))","v":3.0060406392514825},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10064,"Burley, City of",{"$f":"+'Effective Rates'!H22","v":36.330377755073258},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.015241402920957},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.7558968593676259E-2},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J22-'Effective Rates'!$K22)*'Effective Rates'!$D22)","v":0.61483152409388164},0.51483152409388167,0.41483152409388169,0.31483152409388171,0.2148315240938817,0.1148315240938817,1.4831524093881693E-2,{"$f":"IF($D$5=$AA$1,MAX(0,Q26-$D$6),MAX(0,('Effective Rates'!$J22-H26)*'Effective Rates'!$D22))","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10065,"Cascade Locks, City of",{"$f":"+'Effective Rates'!H23","v":37.134661746779322},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.350282490862178},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.0477086183919335E-2},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J23-'Effective Rates'!$K23)*'Effective Rates'!$D23)","v":1.0773736060999013},0.97737360609990132,0.87737360609990134,0.77737360609990136,0.67737360609990138,0.5773736060999014,0.47737360609990143,{"$f":"IF($D$5=$AA$1,MAX(0,Q27-$D$6),MAX(0,('Effective Rates'!$J23-H27)*'Effective Rates'!$D23))","v":0.37737360609990145},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10066,"Centralia, City of",{"$f":"+'Effective Rates'!H24","v":37.32867350729169},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.062334516763059},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":9.5892986692417428E-2},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J24-'Effective Rates'!$K24)*'Effective Rates'!$D24)","v":2.5850923001933697},2.4850923001933696,2.3850923001933695,2.2850923001933694,2.1850923001933693,2.0850923001933692,1.9850923001933691,{"$f":"IF($D$5=$AA$1,MAX(0,Q28-$D$6),MAX(0,('Effective Rates'!$J24-H28)*'Effective Rates'!$D24))","v":1.885092300193369},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10067,"Cheney, City of",{"$f":"+'Effective Rates'!H25","v":36.136968661625616},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.839621730185009},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2965979294969665E-3},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2965979294969665E-3},0.05,{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J25-'Effective Rates'!$K25)*'Effective Rates'!$D25)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q29-$D$6),MAX(0,('Effective Rates'!$J25-H29)*'Effective Rates'!$D25))","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10068,"Chewelah, City of",{"$f":"+'Effective Rates'!H26","v":35.488540934914433},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.567451627315776},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6646144399918564E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J26-'Effective Rates'!$K26)*'Effective Rates'!$D26)","v":0.22974027505234057},0.12974027505234056,2.9740275052340559E-2,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q30-$D$6),MAX(0,('Effective Rates'!$J26-H30)*'Effective Rates'!$D26))","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10070,"Declo, City of",{"$f":"+'Effective Rates'!H27","v":36.196601761886477},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.254764247449529},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.6688100388299391E-2},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J27-'Effective Rates'!$K27)*'Effective Rates'!$D27)","v":1.2567422294879573},1.1567422294879572,1.0567422294879572,0.95674222948795717,0.8567422294879572,0.75674222948795722,0.65674222948795724,{"$f":"IF($D$5=$AA$1,MAX(0,Q31-$D$6),MAX(0,('Effective Rates'!$J27-H31)*'Effective Rates'!$D27))","v":0.55674222948795726},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10071,"Drain, City of",{"$f":"+'Effective Rates'!H28","v":35.874679095357415},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.325239496237408},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.6501763758002439E-2},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J28-'Effective Rates'!$K28)*'Effective Rates'!$D28)","v":1.882934809195258},1.7829348091952579,1.6829348091952578,1.5829348091952578,1.4829348091952577,1.3829348091952576,1.2829348091952575,{"$f":"IF($D$5=$AA$1,MAX(0,Q32-$D$6),MAX(0,('Effective Rates'!$J28-H32)*'Effective Rates'!$D28))","v":1.1829348091952574},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10079,"McMinnville, City of",{"$f":"+'Effective Rates'!H33","v":37.370504652543687},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.216626753902581},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.116082365561662E-2},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J33-'Effective Rates'!$K33)*'Effective Rates'!$D33)","v":1.4495453635630544},1.3495453635630543,1.2495453635630542,1.1495453635630541,1.0495453635630541,0.94954536356305408,0.8495453635630541,{"$f":"IF($D$5=$AA$1,MAX(0,Q37-$D$6),MAX(0,('Effective Rates'!$J33-H37)*'Effective Rates'!$D33))","v":0.74954536356305412},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10082,"Minidoka, City of",{"$f":"+'Effective Rates'!H36","v":37.216999439086784},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.034448293281109},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":9.3509702827589442E-2},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J36-'Effective Rates'!$K36)*'Effective Rates'!$D36)","v":2.5018621799400527},2.4018621799400526,2.3018621799400525,2.2018621799400524,2.1018621799400523,2.0018621799400522,1.9018621799400521,{"$f":"IF($D$5=$AA$1,MAX(0,Q40-$D$6),MAX(0,('Effective Rates'!$J36-H40)*'Effective Rates'!$D36))","v":1.801862179940052},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10086,"Plummer, City of",{"$f":"+'Effective Rates'!H38","v":35.635662746762748},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.4033196798819521E-2},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J38-'Effective Rates'!$K38)*'Effective Rates'!$D38)","v":0.82031768575491226},0.72031768575491228,0.62031768575491231,0.52031768575491233,0.42031768575491235,0.32031768575491237,0.22031768575491237,{"$f":"IF($D$5=$AA$1,MAX(0,Q42-$D$6),MAX(0,('Effective Rates'!$J38-H42)*'Effective Rates'!$D38))","v":0.12031768575491236},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10097,"Troy, City of",{"$f":"+'Effective Rates'!H44","v":35.597420431125414},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.745688751291262},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4513305404040939E-2},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J44-'Effective Rates'!$K44)*'Effective Rates'!$D44)","v":0.1568179048083273},5.6817904808327296E-2,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q48-$D$6),MAX(0,('Effective Rates'!$J44-H48)*'Effective Rates'!$D44))","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"+'Effective Rates'!H47","v":29.559710511353753},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.328945818909894},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-8.5658076296949826E-2},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-6.1602266881618503E-2},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J47-'Effective Rates'!$K47)*'Effective Rates'!$D47)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q51-$D$6),MAX(0,('Effective Rates'!$J47-H51)*'Effective Rates'!$D47))","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-1.9915363483378719},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-1.7941913792761723},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-1.6048833663181719},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-1.4298609423008446},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-1.2561641070617426},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-1.0841697401857631},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.91811093803463117},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.76663168901373624}]
[null,10109,"Columbia Basin Elec Coop",{"$f":"+'Effective Rates'!H49","v":34.884368715595848},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.600192441446069},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2131414335538909E-3},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2131414335538909E-3},0.05,{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J49-'Effective Rates'!$K49)*'Effective Rates'!$D49)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q53-$D$6),MAX(0,('Effective Rates'!$J49-H53)*'Effective Rates'!$D49))","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10113,"Columbia REA",{"$f":"+'Effective Rates'!H52","v":32.975991756118553},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.660234600629199},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1558667271000126E-2},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J52-'Effective Rates'!$K52)*'Effective Rates'!$D52)","v":0.68255246347677045},0.58255246347677048,0.4825524634767705,0.38255246347677052,0.28255246347677054,0.18255246347677054,8.2552463476770532E-2,{"$f":"IF($D$5=$AA$1,MAX(0,Q56-$D$6),MAX(0,('Effective Rates'!$J52-H56)*'Effective Rates'!$D52))","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+'Effective Rates'!H57","v":37.121305236421207},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.096552898452835},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.76909175048251E-2},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J57-'Effective Rates'!$K57)*'Effective Rates'!$D57)","v":1.3228212799993162},1.2228212799993161,1.122821279999316,1.0228212799993159,0.92282127999931596,0.82282127999931598,0.722821279999316,{"$f":"IF($D$5=$AA$1,MAX(0,Q61-$D$6),MAX(0,('Effective Rates'!$J57-H61)*'Effective Rates'!$D57))","v":0.62282127999931602},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10157,"Emerald PUD",{"$f":"+'Effective Rates'!H61","v":30.22185600960616},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.860282980629453},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.1425374094116814E-2},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.7369564678785496E-2},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J61-'Effective Rates'!$K61)*'Effective Rates'!$D61)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q65-$D$6),MAX(0,('Effective Rates'!$J61-H65)*'Effective Rates'!$D61))","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.87200207572274657},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.78559379962029696},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.70270453657064302},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.62607027520327607},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.55001642813120022},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.47470801357293918},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.40199850953166355},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.33567272055704339}]
[null,10174,"Farmers Elec Coop",{"$f":"+'Effective Rates'!H66","v":35.462492213917365},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.386894510211924},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.2168037313880313E-2},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J66-'Effective Rates'!$K66)*'Effective Rates'!$D66)","v":1.4078598135012024},1.3078598135012023,1.2078598135012022,1.1078598135012021,1.007859813501202,0.90785981350120204,0.80785981350120206,{"$f":"IF($D$5=$AA$1,MAX(0,Q70-$D$6),MAX(0,('Effective Rates'!$J66-H70)*'Effective Rates'!$D66))","v":0.70785981350120208},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10183,"Franklin County PUD #1",{"$f":"+'Effective Rates'!H69","v":30.193140513707004},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.883141092078461},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.3006087872293946E-2},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8950278456962627E-2},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J69-'Effective Rates'!$K69)*'Effective Rates'!$D69)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q73-$D$6),MAX(0,('Effective Rates'!$J69-H73)*'Effective Rates'!$D69))","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.92302581269829898},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.83156150143824026},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.74382211236974927},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.66270372590201088},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.58219971569727491},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.50248475573798168},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.42552077717983061},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.35531404605431927}]
[null,10190,"Grant County PUD #2",{"$f":"+'Effective Rates'!H71","v":38.475618704314861},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.299923288398467},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.9936639497300284E-2},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J71-'Effective Rates'!$K71)*'Effective Rates'!$D71)","v":1.4496969501484245},1.3496969501484244,1.2496969501484243,1.1496969501484242,1.0496969501484241,0.94969695014842415,0.84969695014842417,{"$f":"IF($D$5=$AA$1,MAX(0,Q75-$D$6),MAX(0,('Effective Rates'!$J71-H75)*'Effective Rates'!$D71))","v":0.74969695014842419},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+'Effective Rates'!H76","v":36.200591755802471},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.55440557093624},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.7640413940468432E-2},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J76-'Effective Rates'!$K76)*'Effective Rates'!$D76)","v":0.95509807344750608},0.8550980734475061,0.75509807344750612,0.65509807344750615,0.55509807344750617,0.45509807344750619,0.35509807344750621,{"$f":"IF($D$5=$AA$1,MAX(0,Q80-$D$6),MAX(0,('Effective Rates'!$J76-H80)*'Effective Rates'!$D76))","v":0.25509807344750624},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10231,"Klickitat County PUD #1",{"$f":"+'Effective Rates'!H80","v":35.572658689219097},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.286993403380094},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.8665417093720052E-2},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J80-'Effective Rates'!$K80)*'Effective Rates'!$D80)","v":1.6199254177714002},1.5199254177714001,1.4199254177714,1.3199254177713999,1.2199254177713998,1.1199254177713998,1.0199254177713997,{"$f":"IF($D$5=$AA$1,MAX(0,Q84-$D$6),MAX(0,('Effective Rates'!$J80-H84)*'Effective Rates'!$D80))","v":0.91992541777139969},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10234,"Kootenai Electric Coop",{"$f":"+'Effective Rates'!H81","v":38.581585069614668},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.118145491098659},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.9426527353500419E-2},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J81-'Effective Rates'!$K81)*'Effective Rates'!$D81)","v":0.7210766686940363},0.62107666869403633,0.52107666869403635,0.42107666869403637,0.32107666869403639,0.22107666869403639,0.12107666869403638,{"$f":"IF($D$5=$AA$1,MAX(0,Q85-$D$6),MAX(0,('Effective Rates'!$J81-H85)*'Effective Rates'!$D81))","v":2.1076668694036377E-2},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+'Effective Rates'!H85","v":36.848186985425279},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.876786877593752},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.652470552263042E-2},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J85-'Effective Rates'!$K85)*'Effective Rates'!$D85)","v":1.2738643702796526},1.1738643702796525,1.0738643702796524,0.97386437027965245,0.87386437027965247,0.77386437027965249,0.67386437027965251,{"$f":"IF($D$5=$AA$1,MAX(0,Q89-$D$6),MAX(0,('Effective Rates'!$J85-H89)*'Effective Rates'!$D85))","v":0.57386437027965254},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10247,"Mason County PUD #3",{"$f":"+'Effective Rates'!H89","v":35.35144594120856},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.958619654964792},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.101539757491688E-2},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J89-'Effective Rates'!$K89)*'Effective Rates'!$D89)","v":0.71365389314447181},0.61365389314447183,0.51365389314447185,0.41365389314447187,0.3136538931444719,0.21365389314447189,0.11365389314447188,{"$f":"IF($D$5=$AA$1,MAX(0,Q93-$D$6),MAX(0,('Effective Rates'!$J89-H93)*'Effective Rates'!$D89))","v":1.3653893144471879E-2},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+'Effective Rates'!H94","v":38.543847506636844},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.418843097381604},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0065184172782793E-2},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J94-'Effective Rates'!$K94)*'Effective Rates'!$D94)","v":0.376627547307608},0.27662754730760797,0.17662754730760796,7.6627547307607957E-2,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q98-$D$6),MAX(0,('Effective Rates'!$J94-H98)*'Effective Rates'!$D94))","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10284,"Ohop Mutual Light Company",{"$f":"+'Effective Rates'!H97","v":37.135373154797591},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.822515786987488},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.6418445524098924E-2},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J97-'Effective Rates'!$K97)*'Effective Rates'!$D97)","v":1.6164070520703533},1.5164070520703532,1.4164070520703531,1.316407052070353,1.2164070520703529,1.1164070520703528,1.0164070520703528,{"$f":"IF($D$5=$AA$1,MAX(0,Q101-$D$6),MAX(0,('Effective Rates'!$J97-H101)*'Effective Rates'!$D97))","v":0.91640705207035278},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10286,"Okanogan County PUD #1",{"$f":"+'Effective Rates'!H99","v":32.476173959555645},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.353148488803114},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.6293605520986304E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.237796105654985E-3},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J99-'Effective Rates'!$K99)*'Effective Rates'!$D99)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q103-$D$6),MAX(0,('Effective Rates'!$J99-H103)*'Effective Rates'!$D99))","v":0},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-7.4637545799576058E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-6.7241575257059191E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-6.0146808696975106E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-5.3587428447928374E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-4.707772778079275E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-4.0631831151444794E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-3.4408383881038708E-2},{"$f":"+VLOOKUP($B103,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-2.8731339926546785E-2}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+'Effective Rates'!H104","v":34.617934283201222},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.078973147321221},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-4.0495577802454101E-2},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6439768387122782E-2},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J104-'Effective Rates'!$K104)*'Effective Rates'!$D104)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q108-$D$6),MAX(0,('Effective Rates'!$J104-H108)*'Effective Rates'!$D104))","v":0},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.59312996218718317},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.53435563244166429},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.47797491176778778},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.42584880127728791},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.37411748469680672},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.32289320631157936},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.27343668942553168},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.22832233270345012}]
[null,10326,"U.S. Naval Base,  Bremerton",{"$f":"+'Effective Rates'!H106","v":33.972449303777751},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.767876002448858},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.6760798937315022E-2},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J106-'Effective Rates'!$K106)*'Effective Rates'!$D106)","v":0.54921578127991522},0.44921578127991524,0.34921578127991526,0.24921578127991525,0.14921578127991525,4.9215781279915244E-2,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q110-$D$6),MAX(0,('Effective Rates'!$J106-H110)*'Effective Rates'!$D106))","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B110,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10338,"Riverside Elec Coop",{"$f":"+'Effective Rates'!H109","v":34.800462279307297},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.733061288995827},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.3159414637655245E-2},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J109-'Effective Rates'!$K109)*'Effective Rates'!$D109)","v":1.4127397645315527},1.3127397645315526,1.2127397645315525,1.1127397645315524,1.0127397645315523,0.91273976453155237,0.81273976453155239,{"$f":"IF($D$5=$AA$1,MAX(0,Q113-$D$6),MAX(0,('Effective Rates'!$J109-H113)*'Effective Rates'!$D109))","v":0.71273976453155241},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10354,"Snohomish County PUD #1",{"$f":"+'Effective Rates'!H114","v":29.834428332808539},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.765488830349973},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-6.0791146890723263E-2},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.6735337475391941E-2},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J114-'Effective Rates'!$K114)*'Effective Rates'!$D114)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q118-$D$6),MAX(0,('Effective Rates'!$J114-H118)*'Effective Rates'!$D114))","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-1.1669159522536994},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-1.0512841222410034},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.94036144669229538},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.83780923429688248},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.73603373415818085},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.63525577418127066},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.53795568452736009},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.44919830268724498}]
[null,10370,"Tacoma Public Utilities",{"$f":"+'Effective Rates'!H118","v":29.667312986038201},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.390108533732391},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.4883389327655303E-2},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.0827579912323985E-2},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J118-'Effective Rates'!$K118)*'Effective Rates'!$D118)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q122-$D$6),MAX(0,('Effective Rates'!$J118-H122)*'Effective Rates'!$D118))","v":0},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.96768107928015834},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.87179179620906855},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.77980764415054871},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.69476481361789533},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.61036608239111989},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.52679457504325644},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.44610713942417257},{"$f":"+VLOOKUP($B122,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.37250386158120191}]
[null,10378,"Coulee Dam, City of",{"$f":"+'Effective Rates'!H121","v":37.886903715045975},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.602337597879874},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.5095193407551843E-2},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J121-'Effective Rates'!$K121)*'Effective Rates'!$D121)","v":0.5525193652085032},0.45251936520850322,0.35251936520850324,0.25251936520850327,0.15251936520850326,5.2519365208503255E-2,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q125-$D$6),MAX(0,('Effective Rates'!$J121-H125)*'Effective Rates'!$D121))","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B125,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10388,"Umatilla Elec Coop",{"$f":"+'Effective Rates'!H123","v":35.399623875611724},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.095278235575378},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.8255902504276303E-2},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J123-'Effective Rates'!$K123)*'Effective Rates'!$D123)","v":0.6224400753248378},0.52244007532483783,0.42244007532483785,0.32244007532483787,0.22244007532483787,0.12244007532483786,2.2440075324837855E-2,{"$f":"IF($D$5=$AA$1,MAX(0,Q127-$D$6),MAX(0,('Effective Rates'!$J123-H127)*'Effective Rates'!$D123))","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B127,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10434,"Vera Irrigation District",{"$f":"+'Effective Rates'!H129","v":36.427225886301997},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.200158142773155},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.4859722463513071E-2},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J129-'Effective Rates'!$K129)*'Effective Rates'!$D129)","v":0.5230645806733788},0.42306458067337882,0.32306458067337884,0.22306458067337884,0.12306458067337883,2.3064580673378826E-2,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q133-$D$6),MAX(0,('Effective Rates'!$J129-H133)*'Effective Rates'!$D129))","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B133,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+'Effective Rates'!H132","v":36.813019133132265},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.328905906245041},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.20084683863612E-2},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J132-'Effective Rates'!$K132)*'Effective Rates'!$D132)","v":0.77753510876232346},0.67753510876232348,0.5775351087623235,0.47753510876232352,0.37753510876232355,0.27753510876232357,0.17753510876232356,{"$f":"IF($D$5=$AA$1,MAX(0,Q136-$D$6),MAX(0,('Effective Rates'!$J132-H136)*'Effective Rates'!$D132))","v":7.7535108762323557E-2},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10502,"Yakama Power",{"$f":"+'Effective Rates'!H137","v":34.536698498466819},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.71714079773443},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4306856433907884E-2},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J137-'Effective Rates'!$K137)*'Effective Rates'!$D137)","v":0.1452148847777005},{"$f":"IF($D$5=$AA$1,MAX(0,K141-$D$6),IF($D$7=$AA$4,K141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":4.5214884777700498E-2},{"$f":"IF($D$5=$AA$1,MAX(0,L141-$D$6),IF($D$7=$AA$4,L141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AC$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,M141-$D$6),IF($D$7=$AA$4,M141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AD$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,N141-$D$6),IF($D$7=$AA$4,N141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AE$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,O141-$D$6),IF($D$7=$AA$4,O141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AF$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,P141-$D$6),IF($D$7=$AA$4,P141-1/7*($K141-$R141),$K141+($R141-$K141)*(1/(1+EXP(-1*10*(AG$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,Q141-$D$6),MAX(0,('Effective Rates'!$J137-H141)*'Effective Rates'!$D137))","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+'Effective Rates'!H138","v":32.41368681268213},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.040719712784849},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1640409555109333E-2},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1640409555109333E-2},{"$f":"+$D$8","v":0.05},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J138-'Effective Rates'!$K138)*'Effective Rates'!$D138)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q142-$D$6),MAX(0,('Effective Rates'!$J138-H142)*'Effective Rates'!$D138))","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10597,"Hermiston, City of",{"$f":"+'Effective Rates'!H139","v":36.626093475017711},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.63416046934222},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.7513535153789243E-2},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J139-'Effective Rates'!$K139)*'Effective Rates'!$D139)","v":1.2992497962886471},1.199249796288647,1.0992497962886469,0.99924979628864696,0.89924979628864699,0.79924979628864701,0.69924979628864703,{"$f":"IF($D$5=$AA$1,MAX(0,Q143-$D$6),MAX(0,('Effective Rates'!$J139-H143)*'Effective Rates'!$D139))","v":0.59924979628864705},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'Effective Rates'!H140","v":31.844306811737393},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.724852773531019},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.690756068139874E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8517512660674212E-3},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J140-'Effective Rates'!$K140)*'Effective Rates'!$D140)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q144-$D$6),MAX(0,('Effective Rates'!$J140-H144)*'Effective Rates'!$D140))","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-9.3323140328787038E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-8.407558014426128E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-7.5204630701943567E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-6.7003102142906473E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-5.8863690505647798E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-5.0804056319646587E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-4.3022561942747971E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-3.5924263573715164E-2}]
[null,11680,"Weiser, City of",{"$f":"+'Effective Rates'!H141","v":35.777567673212886},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.681120643798103},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.2243980881343204E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J141-'Effective Rates'!$K141)*'Effective Rates'!$D141)","v":1.422824616538821},1.3228246165388209,1.2228246165388208,1.1228246165388207,1.0228246165388206,0.92282461653882064,0.82282461653882066,{"$f":"IF($D$5=$AA$1,MAX(0,Q145-$D$6),MAX(0,('Effective Rates'!$J141-H145)*'Effective Rates'!$D141))","v":0.72282461653882069},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'Effective Rates'!H142","v":35.253260876602603},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.542386882624761},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.1006328200933392E-2},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J142-'Effective Rates'!$K142)*'Effective Rates'!$D142)","v":1.0400262563253464},0.94002625632534642,0.84002625632534644,0.74002625632534647,0.64002625632534649,0.54002625632534651,0.44002625632534653,{"$f":"IF($D$5=$AA$1,MAX(0,Q146-$D$6),MAX(0,('Effective Rates'!$J142-H146)*'Effective Rates'!$D142))","v":0.34002625632534655},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[]
[null,10298,"PNGC Aggregate",{"$f":"+SUMPRODUCT('Effective Rates'!$A$8:$A$142,'Effective Rates'!$I$8:$I$142,D12:D146)/SUMPRODUCT('Effective Rates'!$A$8:$A$142,'Effective Rates'!$I$8:$I$142)","v":36.526345571094645},{"$f":"+VLOOKUP($B148,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.900375150385429},{"$f":"+VLOOKUP($B148,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6503587730741799E-2},{"$f":"+VLOOKUP($B148,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8598196871125555E-2},0.05,{"$f":"+VLOOKUP($B148,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B148,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J144-'Effective Rates'!$K144)*'Effective Rates'!$D144)","v":0.97390860971874349},{"$f":"IF($D$5=$AA$1,MAX(0,K148-$D$6),IF($D$7=$AA$4,K148-1/7*($K148-$R148),$K148+($R148-$K148)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":0.87390860971874351},0.77390860971874353,0.67390860971874356,0.57390860971874358,0.4739086097187436,0.37390860971874362,{"$f":"IF($D$5=$AA$1,MAX(0,Q148-$D$6),MAX(0,('Effective Rates'!$J144-H148)*'Effective Rates'!$D144))","v":0.27390860971874365},{"$f":"IF($J148=1,SUMPRODUCT(K$12:K$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(L$12:L$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(M$12:M$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(N$12:N$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(O$12:O$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(P$12:P$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(Q$12:Q$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0},{"$f":"IF($J148=1,SUMPRODUCT(R$12:R$146,'Effective Rates'!$I$8:$I$142)/SUMPRODUCT($J$12:$J$146,'Effective Rates'!$I$8:$I$142),0)","v":0}]

{"sheet":"RIC-M Temporal Calcs Annual","index":21,"n_rows":149,"n_cols":83,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",0,{"$f":"+AR1+1/15","v":6.6666666666666666E-2},{"$f":"+AS1+1/15","v":0.13333333333333333},0.2,0.26666666666666666,0.33333333333333331,0.39999999999999997,0.46666666666666662,0.53333333333333333,0.6,0.66666666666666663,0.73333333333333328,0.79999999999999993,0.86666666666666659,0.93333333333333324,0.99999999999999989,1.0666666666666667,1.1333333333333333,1.2,1.2666666666666666,1.3333333333333333,1.4,1.4666666666666666,1.5333333333333332,1.5999999999999999,1.6666666666666665,1.7333333333333332,1.7999999999999998,1.8666666666666665,1.9333333333333331,{"$f":"+BU1+1/14","v":2.0047619047619047},2.0761904761904764,2.147619047619048,2.2190476190476196,{"$f":"+BY1+1/13","v":2.2959706959706967},2.3728937728937738,2.4498168498168509,2.526739926739928,2.6036630036630051,2.6805860805860822]
[null,"Discount Programs Over The Term of Provider of Choice",null,null,null,{"$f":"+'RIC-M Temporal Calcs'!E2","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"logarithmic"]
[null,null,"Beginning Period Cap for Credit",{"$f":"+'RIC-M Temporal Calcs'!D3","v":0.02},"Input on \"RIC-M Temporal Calcs\" Tab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"straight-line/average"]
[]
[null,null,"Decrease by $/MWh or %? -->",{"$f":"+'RIC-M Temporal Calcs'!D5","v":"$/MWh"}]
[null,null,"For $/MWh decrease by what amount per rate period -->",{"$f":"+'RIC-M Temporal Calcs'!D6","v":0.1}]
[null,null,"For % what method of decline",{"$f":"+'RIC-M Temporal Calcs'!D7","v":"straight-line/average"}]
[null,null,"End Period Cap for Credit",{"$f":"+'RIC-M Temporal Calcs'!D8","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$13:K$147,'Effective Rates'!$I$8:$I$142)/2","v":28385409.401216641},{"$f":"SUMPRODUCT(L$13:L$147,'Effective Rates'!$I$8:$I$142)/2","v":25572647.412332058},{"$f":"SUMPRODUCT(M$13:M$147,'Effective Rates'!$I$8:$I$142)/2","v":22874436.327594168},{"$f":"SUMPRODUCT(N$13:N$147,'Effective Rates'!$I$8:$I$142)/2","v":20379838.042068768},{"$f":"SUMPRODUCT(O$13:O$147,'Effective Rates'!$I$8:$I$142)/2","v":17904133.401240837},{"$f":"SUMPRODUCT(P$13:P$147,'Effective Rates'!$I$8:$I$142)/2","v":15452694.07774953},{"$f":"SUMPRODUCT(Q$13:Q$147,'Effective Rates'!$I$8:$I$142)/2","v":13085854.482946504},{"$f":"SUMPRODUCT(R$13:R$147,'Effective Rates'!$I$8:$I$142)/2","v":10926817.565123966},{"$f":"SUMPRODUCT(S$13:S$147,'Effective Rates'!$I$8:$I$142)/2","v":9069708.2773670275},{"$f":"SUMPRODUCT(T$13:T$147,'Effective Rates'!$I$8:$I$142)/2","v":7377023.3872609539},{"$f":"SUMPRODUCT(U$13:U$147,'Effective Rates'!$I$8:$I$142)/2","v":5819193.7554207528},{"$f":"SUMPRODUCT(V$13:V$147,'Effective Rates'!$I$8:$I$142)/2","v":4663213.2019735593},{"$f":"SUMPRODUCT(W$13:W$147,'Effective Rates'!$I$8:$I$142)/2","v":3750184.0015052338},{"$f":"SUMPRODUCT(X$13:X$147,'Effective Rates'!$I$8:$I$142)/2","v":2973321.3918719082},{"$f":"SUMPRODUCT(Y$13:Y$147,'Effective Rates'!$I$8:$I$142)/2","v":2408478.1429844694},{"$f":"SUMPRODUCT(Z$13:Z$147,'Effective Rates'!$I$8:$I$142)/2","v":1898123.8133667903},{"$f":"+K10/$K$10","v":1},{"$f":"+L10/$K$10","v":0.90090817612924678},0.80585190807970997,0.71796879002193492,0.63075128310368633,0.54438862795078113,0.46100636767231634,0.38494486412641371,0.31952007981178832,0.259887862915402,0.205006511379446,0.16428204843061686,0.13211660781417145,0.10474822997425104,8.4849159966008392E-2,6.6869700082093364E-2]
[null,null,null,null,null,null,null,null,null,null,"Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges"]
[null,"BESID","Customer","Post RIC-C Effective Rate","Status Quo","Change %","Effective Cap %","End Period Cap","Decrease %","Gainer?",2029,{"$f":"+K12+1","v":2030},{"$f":"+L12+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,{"$f":"+K12","v":2029},{"$f":"+L12","v":2030},{"$f":"+M12","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+Y12","v":2043},{"$f":"+Z12","v":2044}]
[null,10005,"Alder Mutual",{"$f":"+'Effective Rates'!H8","v":35.386889954393517},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.772977306595195},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.7787100116967102E-2},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$9","v":0.05},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J8-'Effective Rates'!$K8)*'Effective Rates'!$D8)","v":0.9384531016664186},{"$f":"IF($D$6=$AQ$1,MAX(0,K13-$D$7),IF($D$8=$AQ$4,K13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AR$1-$AV$1))))))","v":0.83845310166641862},{"$f":"IF($D$6=$AQ$1,MAX(0,L13-$D$7),IF($D$8=$AQ$4,L13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AS$1-$AV$1))))))","v":0.73845310166641864},{"$f":"IF($D$6=$AQ$1,MAX(0,M13-$D$7),IF($D$8=$AQ$4,M13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AT$1-$AV$1))))))","v":0.63845310166641867},{"$f":"IF($D$6=$AQ$1,MAX(0,N13-$D$7),IF($D$8=$AQ$4,N13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AU$1-$AV$1))))))","v":0.53845310166641869},{"$f":"IF($D$6=$AQ$1,MAX(0,O13-$D$7),IF($D$8=$AQ$4,O13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AV$1-$AV$1))))))","v":0.43845310166641871},{"$f":"IF($D$6=$AQ$1,MAX(0,P13-$D$7),IF($D$8=$AQ$4,P13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AW$1-$AV$1))))))","v":0.33845310166641873},{"$f":"IF($D$6=$AQ$1,MAX(0,Q13-$D$7),IF($D$8=$AQ$4,Q13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AX$1-$AV$1))))))","v":0.23845310166641873},{"$f":"IF($D$6=$AQ$1,MAX(0,R13-$D$7),IF($D$8=$AQ$4,R13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AY$1-$AV$1))))))","v":0.13845310166641872},{"$f":"IF($D$6=$AQ$1,MAX(0,S13-$D$7),IF($D$8=$AQ$4,S13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(AZ$1-$AV$1))))))","v":3.8453101666418715E-2},{"$f":"IF($D$6=$AQ$1,MAX(0,T13-$D$7),IF($D$8=$AQ$4,T13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(BA$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,U13-$D$7),IF($D$8=$AQ$4,U13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(BB$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,V13-$D$7),IF($D$8=$AQ$4,V13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(BC$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,W13-$D$7),IF($D$8=$AQ$4,W13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(BD$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,X13-$D$7),IF($D$8=$AQ$4,X13-1/15*($K13-$Z13),$K13+($Z13-$K13)*(1/(1+EXP(-1*10*(BE$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,Y13-$D$7),MAX(0,('Effective Rates'!$J8-H13)*'Effective Rates'!$D8))","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+'Effective Rates'!H9","v":47.859033816547175},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.351061276487677},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.28132995906796948},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J9-'Effective Rates'!$K9)*'Effective Rates'!$D9)","v":9.7609513145297431},9.6609513145297434,9.5609513145297438,9.4609513145297441,9.3609513145297445,9.2609513145297448,9.1609513145297452,9.0609513145297456,8.9609513145297459,8.8609513145297463,8.7609513145297466,8.660951314529747,8.5609513145297473,8.4609513145297477,8.360951314529748,{"$f":"IF($D$6=$AQ$1,MAX(0,Y14-$D$7),MAX(0,('Effective Rates'!$J9-H14)*'Effective Rates'!$D9))","v":8.2609513145297484},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'Effective Rates'!H10","v":35.464803251218726},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.667029515340964},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.3398644363874606E-2},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J10-'Effective Rates'!$K10)*'Effective Rates'!$D10)","v":1.1244331455709424},1.0244331455709423,0.92443314557094236,0.82443314557094238,0.72443314557094241,0.62443314557094243,0.52443314557094245,0.42443314557094247,0.32443314557094249,0.22443314557094249,0.12443314557094248,2.4433145570942477E-2,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y15-$D$7),MAX(0,('Effective Rates'!$J10-H15)*'Effective Rates'!$D10))","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10025,"Benton REA",{"$f":"+'Effective Rates'!H11","v":34.983791170332367},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.591361717325505},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1452009737631003E-2},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J11-'Effective Rates'!$K11)*'Effective Rates'!$D11)","v":0.72060221866035201},0.62060221866035203,0.52060221866035206,0.42060221866035208,0.3206022186603521,0.2206022186603521,0.12060221866035209,2.0602218660352084E-2,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y16-$D$7),MAX(0,('Effective Rates'!$J11-H16)*'Effective Rates'!$D11))","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'Effective Rates'!H12","v":33.165954628659492},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.792742520498201},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1380936130242889E-2},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1380936130242889E-2},0.05,{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J12-'Effective Rates'!$K12)*'Effective Rates'!$D12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y17-$D$7),MAX(0,('Effective Rates'!$J12-H17)*'Effective Rates'!$D12))","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'Effective Rates'!H13","v":36.485130735451698},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.781089770002829},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.0045995669743658E-2},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J13-'Effective Rates'!$K13)*'Effective Rates'!$D13)","v":2.0284191700488114},1.9284191700488114,1.8284191700488113,1.7284191700488112,1.6284191700488111,1.528419170048811,1.4284191700488109,1.3284191700488108,1.2284191700488107,1.1284191700488106,1.0284191700488106,0.92841917004881058,0.8284191700488106,0.72841917004881063,0.62841917004881065,{"$f":"IF($D$6=$AQ$1,MAX(0,Y18-$D$7),MAX(0,('Effective Rates'!$J13-H18)*'Effective Rates'!$D13))","v":0.52841917004881067},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10044,"Canby, City of",{"$f":"+'Effective Rates'!H14","v":36.401862544033769},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.147326362001301},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.6023798119119681E-2},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J14-'Effective Rates'!$K14)*'Effective Rates'!$D14)","v":1.5715896547924413},1.4715896547924412,1.3715896547924411,1.271589654792441,1.1715896547924409,1.0715896547924408,0.97158965479244086,0.87158965479244088,0.7715896547924409,0.67158965479244093,0.57158965479244095,0.47158965479244097,0.37158965479244099,0.27158965479244102,0.17158965479244101,{"$f":"IF($D$6=$AQ$1,MAX(0,Y19-$D$7),MAX(0,('Effective Rates'!$J14-H19)*'Effective Rates'!$D14))","v":7.1589654792441004E-2},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'Effective Rates'!H15","v":39.826137715960414},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.041639261627147},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.5172117374887229E-2},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J15-'Effective Rates'!$K15)*'Effective Rates'!$D15)","v":2.043665669100724},1.9436656691007239,1.8436656691007238,1.7436656691007237,1.6436656691007236,1.5436656691007236,1.4436656691007235,1.3436656691007234,1.2436656691007233,1.1436656691007232,1.0436656691007231,0.94366566910072314,0.84366566910072316,0.74366566910072318,0.6436656691007232,{"$f":"IF($D$6=$AQ$1,MAX(0,Y20-$D$7),MAX(0,('Effective Rates'!$J15-H20)*'Effective Rates'!$D15))","v":0.54366566910072323},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+'Effective Rates'!H16","v":33.18612051665864},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.403882614568765},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4140252308474337E-2},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J16-'Effective Rates'!$K16)*'Effective Rates'!$D16)","v":0.13416024979849975},3.4160249798499742E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y21-$D$7),MAX(0,('Effective Rates'!$J16-H21)*'Effective Rates'!$D16))","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10055,"Albion, City of",{"$f":"+'Effective Rates'!H17","v":36.776289407598526},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.826369081999808},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.5989768011921313E-2},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J17-'Effective Rates'!$K17)*'Effective Rates'!$D17)","v":1.2533929439587221},1.1533929439587221,1.053392943958722,0.95339294395872198,0.85339294395872201,0.75339294395872203,0.65339294395872205,0.55339294395872207,0.45339294395872209,0.35339294395872212,0.25339294395872214,0.15339294395872213,5.3392943958722128E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y22-$D$7),MAX(0,('Effective Rates'!$J17-H22)*'Effective Rates'!$D17))","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10057,"Ashland, City of",{"$f":"+'Effective Rates'!H18","v":35.932822845943562},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.469606177950901},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.3595627474558653E-2},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J18-'Effective Rates'!$K18)*'Effective Rates'!$D18)","v":1.7938245444336431},1.6938245444336431,1.593824544433643,1.4938245444336429,1.3938245444336428,1.2938245444336427,1.1938245444336426,1.0938245444336425,0.99382454443364254,0.89382454443364256,0.79382454443364259,0.69382454443364261,0.59382454443364263,0.49382454443364265,0.39382454443364268,{"$f":"IF($D$6=$AQ$1,MAX(0,Y23-$D$7),MAX(0,('Effective Rates'!$J18-H23)*'Effective Rates'!$D18))","v":0.2938245444336427},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'Effective Rates'!H19","v":35.720289519481227},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.332738529458148},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.1627807835622545E-2},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J19-'Effective Rates'!$K19)*'Effective Rates'!$D19)","v":1.7208962194339168},1.6208962194339167,1.5208962194339166,1.4208962194339165,1.3208962194339164,1.2208962194339164,1.1208962194339163,1.0208962194339162,0.9208962194339162,0.82089621943391622,0.72089621943391624,0.62089621943391626,0.52089621943391629,0.42089621943391631,0.32089621943391633,{"$f":"IF($D$6=$AQ$1,MAX(0,Y24-$D$7),MAX(0,('Effective Rates'!$J19-H24)*'Effective Rates'!$D19))","v":0.22089621943391632},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10061,"Blaine, City of",{"$f":"+'Effective Rates'!H20","v":33.938323919967686},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.506996568384693},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2872754820107317E-2},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2872754820107317E-2},0.05,{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J20-'Effective Rates'!$K20)*'Effective Rates'!$D20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y25-$D$7),MAX(0,('Effective Rates'!$J20-H25)*'Effective Rates'!$D20))","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'Effective Rates'!H21","v":42.596352801833184},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.127757022138923},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.11720059423111533},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J21-'Effective Rates'!$K21)*'Effective Rates'!$D21)","v":3.7060406392514831},3.606040639251483,3.5060406392514829,3.4060406392514828,3.3060406392514827,3.2060406392514826,3.1060406392514825,3.0060406392514825,2.9060406392514824,2.8060406392514823,2.7060406392514822,2.6060406392514821,2.506040639251482,2.4060406392514819,2.3060406392514818,{"$f":"IF($D$6=$AQ$1,MAX(0,Y26-$D$7),MAX(0,('Effective Rates'!$J21-H26)*'Effective Rates'!$D21))","v":2.2060406392514817},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10064,"Burley, City of",{"$f":"+'Effective Rates'!H22","v":36.330377755073258},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.015241402920957},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.7558968593676259E-2},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J22-'Effective Rates'!$K22)*'Effective Rates'!$D22)","v":0.61483152409388164},0.51483152409388167,0.41483152409388169,0.31483152409388171,0.2148315240938817,0.1148315240938817,1.4831524093881693E-2,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y27-$D$7),MAX(0,('Effective Rates'!$J22-H27)*'Effective Rates'!$D22))","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10065,"Cascade Locks, City of",{"$f":"+'Effective Rates'!H23","v":37.134661746779322},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.350282490862178},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.0477086183919335E-2},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J23-'Effective Rates'!$K23)*'Effective Rates'!$D23)","v":1.0773736060999013},0.97737360609990132,0.87737360609990134,0.77737360609990136,0.67737360609990138,0.5773736060999014,0.47737360609990143,0.37737360609990145,0.27737360609990147,0.17737360609990147,7.737360609990146E-2,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y28-$D$7),MAX(0,('Effective Rates'!$J23-H28)*'Effective Rates'!$D23))","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10066,"Centralia, City of",{"$f":"+'Effective Rates'!H24","v":37.32867350729169},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.062334516763059},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":9.5892986692417428E-2},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J24-'Effective Rates'!$K24)*'Effective Rates'!$D24)","v":2.5850923001933697},2.4850923001933696,2.3850923001933695,2.2850923001933694,2.1850923001933693,2.0850923001933692,1.9850923001933691,1.885092300193369,1.785092300193369,1.6850923001933689,1.5850923001933688,1.4850923001933687,1.3850923001933686,1.2850923001933685,1.1850923001933684,{"$f":"IF($D$6=$AQ$1,MAX(0,Y29-$D$7),MAX(0,('Effective Rates'!$J24-H29)*'Effective Rates'!$D24))","v":1.0850923001933683},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10067,"Cheney, City of",{"$f":"+'Effective Rates'!H25","v":36.136968661625616},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.839621730185009},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2965979294969665E-3},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.2965979294969665E-3},0.05,{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J25-'Effective Rates'!$K25)*'Effective Rates'!$D25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y30-$D$7),MAX(0,('Effective Rates'!$J25-H30)*'Effective Rates'!$D25))","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10068,"Chewelah, City of",{"$f":"+'Effective Rates'!H26","v":35.488540934914433},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.567451627315776},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6646144399918564E-2},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J26-'Effective Rates'!$K26)*'Effective Rates'!$D26)","v":0.22974027505234057},0.12974027505234056,2.9740275052340559E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y31-$D$7),MAX(0,('Effective Rates'!$J26-H31)*'Effective Rates'!$D26))","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10070,"Declo, City of",{"$f":"+'Effective Rates'!H27","v":36.196601761886477},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.254764247449529},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.6688100388299391E-2},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J27-'Effective Rates'!$K27)*'Effective Rates'!$D27)","v":1.2567422294879573},1.1567422294879572,1.0567422294879572,0.95674222948795717,0.8567422294879572,0.75674222948795722,0.65674222948795724,0.55674222948795726,0.45674222948795729,0.35674222948795731,0.25674222948795733,0.15674222948795732,5.6742229487957319E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y32-$D$7),MAX(0,('Effective Rates'!$J27-H32)*'Effective Rates'!$D27))","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10078,"McCleary, City of",{"$f":"+'Effective Rates'!H32","v":38.263276562706594},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.310292592204185},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.3785960703652227E-2},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J32-'Effective Rates'!$K32)*'Effective Rates'!$D32)","v":1.2267781186583251},1.126778118658325,1.0267781186583249,0.92677811865832493,0.82677811865832496,0.72677811865832498,0.626778118658325,0.52677811865832502,0.42677811865832505,0.32677811865832507,0.22677811865832506,0.12677811865832506,2.6778118658325051E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y37-$D$7),MAX(0,('Effective Rates'!$J32-H37)*'Effective Rates'!$D32))","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10081,"Milton-Freewater, City of",{"$f":"+'Effective Rates'!H35","v":39.520986114370302},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.556352456993842},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.11150282251734814},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J35-'Effective Rates'!$K35)*'Effective Rates'!$D35)","v":3.2535066082365827},3.1535066082365826,3.0535066082365825,2.9535066082365824,2.8535066082365823,2.7535066082365822,2.6535066082365821,2.553506608236582,2.453506608236582,2.3535066082365819,2.2535066082365818,2.1535066082365817,2.0535066082365816,1.9535066082365815,1.8535066082365814,{"$f":"IF($D$6=$AQ$1,MAX(0,Y40-$D$7),MAX(0,('Effective Rates'!$J35-H40)*'Effective Rates'!$D35))","v":1.7535066082365813},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10083,"Monmouth, City of",{"$f":"+'Effective Rates'!H37","v":35.803483011058589},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.260547646731297},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.5035338612706005E-2},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J37-'Effective Rates'!$K37)*'Effective Rates'!$D37)","v":0.85772441139266586},0.75772441139266589,0.65772441139266591,0.55772441139266593,0.45772441139266595,0.35772441139266598,0.257724411392666,0.15772441139266599,5.7724411392665986E-2,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y42-$D$7),MAX(0,('Effective Rates'!$J37-H42)*'Effective Rates'!$D37))","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10095,"Sumas, Town of",{"$f":"+'Effective Rates'!H43","v":34.617715659909038},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.628293048403314},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.0972316527697648E-2},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J43-'Effective Rates'!$K43)*'Effective Rates'!$D43)","v":1.3368567505376572},1.2368567505376571,1.136856750537657,1.0368567505376569,0.93685675053765693,0.83685675053765696,0.73685675053765698,0.636856750537657,0.53685675053765702,0.43685675053765705,0.33685675053765707,0.23685675053765706,0.13685675053765706,3.6856750537657051E-2,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y48-$D$7),MAX(0,('Effective Rates'!$J43-H48)*'Effective Rates'!$D43))","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10103,"Clark County PUD #1",{"$f":"+'Effective Rates'!H46","v":39.627775381955203},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.87635338040829},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6240512753607486E-2},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J46-'Effective Rates'!$K46)*'Effective Rates'!$D46)","v":0.99389493393874773},0.89389493393874775,0.79389493393874777,0.69389493393874779,0.59389493393874782,0.49389493393874784,0.39389493393874786,0.29389493393874788,0.19389493393874788,9.3894933938747871E-2,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y51-$D$7),MAX(0,('Effective Rates'!$J46-H51)*'Effective Rates'!$D46))","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10112,"Columbia River PUD",{"$f":"+'Effective Rates'!H51","v":34.418415336372497},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.750970143737469},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9775585406657529E-2},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9775585406657529E-2},0.05,{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J51-'Effective Rates'!$K51)*'Effective Rates'!$D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y56-$D$7),MAX(0,('Effective Rates'!$J51-H56)*'Effective Rates'!$D51))","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10113,"Columbia REA",{"$f":"+'Effective Rates'!H52","v":32.975991756118553},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.660234600629199},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1558667271000126E-2},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J52-'Effective Rates'!$K52)*'Effective Rates'!$D52)","v":0.68255246347677045},0.58255246347677048,0.4825524634767705,0.38255246347677052,0.28255246347677054,0.18255246347677054,8.2552463476770532E-2,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y57-$D$7),MAX(0,('Effective Rates'!$J52-H57)*'Effective Rates'!$D52))","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B57,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+'Effective Rates'!H56","v":29.487306561561454},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.886107775909355},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-7.5230292489955386E-2},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.1174483074624064E-2},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J56-'Effective Rates'!$K56)*'Effective Rates'!$D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y61-$D$7),MAX(0,('Effective Rates'!$J56-H61)*'Effective Rates'!$D56))","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":-1.631755082693912},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":-1.4700614954394005},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":-1.314952946907654},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":-1.1715492223338904},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":-1.0292316121201468},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":-0.88830891061945216},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":-0.75224948360356059},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":-0.62813573859519289},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":-0.52137851425564996},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":-0.42407334124266588},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":-0.33452041692875834},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":-0.2680680675220265},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":-0.21558194630905247},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":-0.17092345666367492},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":-0.138453048036843},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":-0.10911497298717335}]
[null,10156,"Elmhurst Mutual P & L",{"$f":"+'Effective Rates'!H60","v":36.242075824207696},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.671869171025094},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.528762627239049E-2},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J60-'Effective Rates'!$K60)*'Effective Rates'!$D60)","v":0.87676926976210001},0.77676926976210003,0.67676926976210006,0.57676926976210008,0.4767692697621001,0.37676926976210012,0.27676926976210015,0.17676926976210014,7.6769269762100134E-2,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y65-$D$7),MAX(0,('Effective Rates'!$J60-H65)*'Effective Rates'!$D60))","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+'Effective Rates'!H65","v":37.480365739906659},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.814512222193137},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6513366072908416E-2},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J65-'Effective Rates'!$K65)*'Effective Rates'!$D65)","v":0.94956327326965928},0.8495632732696593,0.74956327326965932,0.64956327326965935,0.54956327326965937,0.44956327326965939,0.34956327326965941,0.24956327326965941,0.1495632732696594,4.9563273269659397E-2,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y70-$D$7),MAX(0,('Effective Rates'!$J65-H70)*'Effective Rates'!$D65))","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10179,"Flathead Elec Coop",{"$f":"+'Effective Rates'!H68","v":35.773569639673177},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.216553506169923},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.5816883767619815E-2},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.5816883767619815E-2},0.05,{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J68-'Effective Rates'!$K68)*'Effective Rates'!$D68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y73-$D$7),MAX(0,('Effective Rates'!$J68-H73)*'Effective Rates'!$D68))","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B73,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10186,"Glacier Elec  Coop",{"$f":"+'Effective Rates'!H70","v":34.426826707927624},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.757456387569292},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9828813897388865E-2},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9828813897388865E-2},0.05,{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J70-'Effective Rates'!$K70)*'Effective Rates'!$D70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y75-$D$7),MAX(0,('Effective Rates'!$J70-H75)*'Effective Rates'!$D70))","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B75,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+'Effective Rates'!H75","v":37.044296712047519},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.085148384252541},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.5839818784244134E-2},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J75-'Effective Rates'!$K75)*'Effective Rates'!$D75)","v":1.2574453601099271},1.157445360109927,1.057445360109927,0.95744536010992698,0.857445360109927,0.75744536010992702,0.65744536010992705,0.55744536010992707,0.45744536010992709,0.35744536010992711,0.25744536010992713,0.15744536010992713,5.7445360109927124E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y80-$D$7),MAX(0,('Effective Rates'!$J75-H80)*'Effective Rates'!$D75))","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B80,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+'Effective Rates'!H77","v":30.036960063873529},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.85122392602495},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.696056975283216E-2},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.2904760337500838E-2},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J77-'Effective Rates'!$K77)*'Effective Rates'!$D77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y82-$D$7),MAX(0,('Effective Rates'!$J77-H82)*'Effective Rates'!$D77))","v":0},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":-1.0480568897419236},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":-0.94420302101708742},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":-0.84457864437461527},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":-0.75247213700216131},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":-0.66106322797037698},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":-0.57055025222096889},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":-0.48316089985386951},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":-0.40344411701845651},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":-0.33487522105763406},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":-0.27237726528879164},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":-0.21485848669318444},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":-0.17217693271862436},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":-0.13846572106897403},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":-0.10978210411278527},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":-8.892674669118969E-2},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":-7.0083249886014026E-2}]
[null,10231,"Klickitat County PUD #1",{"$f":"+'Effective Rates'!H80","v":35.572658689219097},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.286993403380094},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.8665417093720052E-2},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J80-'Effective Rates'!$K80)*'Effective Rates'!$D80)","v":1.6199254177714002},1.5199254177714001,1.4199254177714,1.3199254177713999,1.2199254177713998,1.1199254177713998,1.0199254177713997,0.91992541777139969,0.81992541777139971,0.71992541777139973,0.61992541777139976,0.51992541777139978,0.4199254177713998,0.31992541777139982,0.21992541777139982,{"$f":"IF($D$6=$AQ$1,MAX(0,Y85-$D$7),MAX(0,('Effective Rates'!$J80-H85)*'Effective Rates'!$D80))","v":0.11992541777139981},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B85,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+'Effective Rates'!H85","v":36.848186985425279},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.876786877593752},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.652470552263042E-2},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J85-'Effective Rates'!$K85)*'Effective Rates'!$D85)","v":1.2738643702796526},1.1738643702796525,1.0738643702796524,0.97386437027965245,0.87386437027965247,0.77386437027965249,0.67386437027965251,0.57386437027965254,0.47386437027965256,0.37386437027965258,0.2738643702796526,0.1738643702796526,7.3864370279652591E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y90-$D$7),MAX(0,('Effective Rates'!$J85-H90)*'Effective Rates'!$D85))","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10247,"Mason County PUD #3",{"$f":"+'Effective Rates'!H89","v":35.35144594120856},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.958619654964792},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.101539757491688E-2},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J89-'Effective Rates'!$K89)*'Effective Rates'!$D89)","v":0.71365389314447181},0.61365389314447183,0.51365389314447185,0.41365389314447187,0.3136538931444719,0.21365389314447189,0.11365389314447188,1.3653893144471879E-2,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y94-$D$7),MAX(0,('Effective Rates'!$J89-H94)*'Effective Rates'!$D89))","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B94,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+'Effective Rates'!H94","v":38.543847506636844},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.418843097381604},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0065184172782793E-2},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J94-'Effective Rates'!$K94)*'Effective Rates'!$D94)","v":0.376627547307608},0.27662754730760797,0.17662754730760796,7.6627547307607957E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y99-$D$7),MAX(0,('Effective Rates'!$J94-H99)*'Effective Rates'!$D94))","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B99,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10284,"Ohop Mutual Light Company",{"$f":"+'Effective Rates'!H97","v":37.135373154797591},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.822515786987488},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.6418445524098924E-2},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J97-'Effective Rates'!$K97)*'Effective Rates'!$D97)","v":1.6164070520703533},1.5164070520703532,1.4164070520703531,1.316407052070353,1.2164070520703529,1.1164070520703528,1.0164070520703528,0.91640705207035278,0.8164070520703528,0.71640705207035282,0.61640705207035285,0.51640705207035287,0.41640705207035289,0.31640705207035291,0.21640705207035291,{"$f":"IF($D$6=$AQ$1,MAX(0,Y102-$D$7),MAX(0,('Effective Rates'!$J97-H102)*'Effective Rates'!$D97))","v":0.1164070520703529},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10286,"Okanogan County PUD #1",{"$f":"+'Effective Rates'!H99","v":32.476173959555645},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.353148488803114},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.6293605520986304E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.237796105654985E-3},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J99-'Effective Rates'!$K99)*'Effective Rates'!$D99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y104-$D$7),MAX(0,('Effective Rates'!$J99-H104)*'Effective Rates'!$D99))","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":-7.4637545799576058E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":-6.7241575257059191E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":-6.0146808696975106E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":-5.3587428447928374E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":-4.707772778079275E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":-4.0631831151444794E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":-3.4408383881038708E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":-2.8731339926546785E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":-2.3848194590836546E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":-1.9397392271102262E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":-1.5301182882294711E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":-1.2261608913788339E-2},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":-9.8608593666148492E-3},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":-7.8181508121276874E-3},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":-6.3329330630185069E-3},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":-4.990990302481158E-3}]
[null,10294,"Pacific County PUD #2",{"$f":"+'Effective Rates'!H102","v":35.644676655037529},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.069507784176807},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6233977926510905E-2},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J102-'Effective Rates'!$K102)*'Effective Rates'!$D102)","v":0.89377871517718577},0.79377871517718579,0.69377871517718581,0.59377871517718583,0.49377871517718586,0.39377871517718588,0.2937787151771859,0.1937787151771859,9.377871517718589E-2,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y107-$D$7),MAX(0,('Effective Rates'!$J102-H107)*'Effective Rates'!$D102))","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10333,"Ravalli County Elec Coop",{"$f":"+'Effective Rates'!H108","v":37.086112157206102},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.834408875862977},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.4930205928030165E-2},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J108-'Effective Rates'!$K108)*'Effective Rates'!$D108)","v":0.53501510382586615},0.43501510382586617,0.33501510382586619,0.23501510382586618,0.13501510382586618,3.5015103825866173E-2,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y113-$D$7),MAX(0,('Effective Rates'!$J108-H113)*'Effective Rates'!$D108))","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10338,"Riverside Elec Coop",{"$f":"+'Effective Rates'!H109","v":34.800462279307297},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.733061288995827},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.3159414637655245E-2},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J109-'Effective Rates'!$K109)*'Effective Rates'!$D109)","v":1.4127397645315527},1.3127397645315526,1.2127397645315525,1.1127397645315524,1.0127397645315523,0.91273976453155237,0.81273976453155239,0.71273976453155241,0.61273976453155243,0.51273976453155246,0.41273976453155248,0.3127397645315525,0.21273976453155249,0.11273976453155249,1.2739764531552483E-2,{"$f":"IF($D$6=$AQ$1,MAX(0,Y114-$D$7),MAX(0,('Effective Rates'!$J109-H114)*'Effective Rates'!$D109))","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B114,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+'Effective Rates'!H113","v":35.880171391834047},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.295446392741788},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6208029513435549E-2},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J113-'Effective Rates'!$K113)*'Effective Rates'!$D113)","v":0.89881607123742346},0.79881607123742349,0.69881607123742351,0.59881607123742353,0.49881607123742355,0.39881607123742358,0.2988160712374236,0.19881607123742359,9.8816071237423586E-2,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y118-$D$7),MAX(0,('Effective Rates'!$J113-H118)*'Effective Rates'!$D113))","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B118,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10370,"Tacoma Public Utilities",{"$f":"+'Effective Rates'!H118","v":29.667312986038201},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.390108533732391},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.4883389327655303E-2},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.0827579912323985E-2},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J118-'Effective Rates'!$K118)*'Effective Rates'!$D118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y123-$D$7),MAX(0,('Effective Rates'!$J118-H123)*'Effective Rates'!$D118))","v":0},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":-0.96768107928015834},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":-0.87179179620906855},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":-0.77980764415054871},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":-0.69476481361789533},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":-0.61036608239111989},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":-0.52679457504325644},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":-0.44610713942417257},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":-0.37250386158120191},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":-0.30919353568395364},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":-0.25148856767779004},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":-0.19838092219112238},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":-0.15897262993169456},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":-0.12784674164045082},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":-0.10136288023416948},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":-8.2106926691921808E-2},{"$f":"+VLOOKUP($B123,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":-6.4708543546580594E-2}]
[null,10378,"Coulee Dam, City of",{"$f":"+'Effective Rates'!H121","v":37.886903715045975},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.602337597879874},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.5095193407551843E-2},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J121-'Effective Rates'!$K121)*'Effective Rates'!$D121)","v":0.5525193652085032},0.45251936520850322,0.35251936520850324,0.25251936520850327,0.15251936520850326,5.2519365208503255E-2,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y126-$D$7),MAX(0,('Effective Rates'!$J121-H126)*'Effective Rates'!$D121))","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10388,"Umatilla Elec Coop",{"$f":"+'Effective Rates'!H123","v":35.399623875611724},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.095278235575378},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.8255902504276303E-2},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J123-'Effective Rates'!$K123)*'Effective Rates'!$D123)","v":0.6224400753248378},0.52244007532483783,0.42244007532483785,0.32244007532483787,0.22244007532483787,0.12244007532483786,2.2440075324837855E-2,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y128-$D$7),MAX(0,('Effective Rates'!$J123-H128)*'Effective Rates'!$D123))","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B128,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10434,"Vera Irrigation District",{"$f":"+'Effective Rates'!H129","v":36.427225886301997},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.200158142773155},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.4859722463513071E-2},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J129-'Effective Rates'!$K129)*'Effective Rates'!$D129)","v":0.5230645806733788},0.42306458067337882,0.32306458067337884,0.22306458067337884,0.12306458067337883,2.3064580673378826E-2,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y134-$D$7),MAX(0,('Effective Rates'!$J129-H134)*'Effective Rates'!$D129))","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B134,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+'Effective Rates'!H132","v":36.813019133132265},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.328905906245041},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.20084683863612E-2},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J132-'Effective Rates'!$K132)*'Effective Rates'!$D132)","v":0.77753510876232346},0.67753510876232348,0.5775351087623235,0.47753510876232352,0.37753510876232355,0.27753510876232357,0.17753510876232356,7.7535108762323557E-2,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y137-$D$7),MAX(0,('Effective Rates'!$J132-H137)*'Effective Rates'!$D132))","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10502,"Yakama Power",{"$f":"+'Effective Rates'!H137","v":34.536698498466819},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.71714079773443},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4306856433907884E-2},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$9","v":0.05},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J137-'Effective Rates'!$K137)*'Effective Rates'!$D137)","v":0.1452148847777005},{"$f":"IF($D$6=$AQ$1,MAX(0,K142-$D$7),IF($D$8=$AQ$4,K142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AR$1-$AV$1))))))","v":4.5214884777700498E-2},{"$f":"IF($D$6=$AQ$1,MAX(0,L142-$D$7),IF($D$8=$AQ$4,L142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AS$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,M142-$D$7),IF($D$8=$AQ$4,M142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AT$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,N142-$D$7),IF($D$8=$AQ$4,N142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AU$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,O142-$D$7),IF($D$8=$AQ$4,O142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AV$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,P142-$D$7),IF($D$8=$AQ$4,P142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AW$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,Q142-$D$7),IF($D$8=$AQ$4,Q142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AX$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,R142-$D$7),IF($D$8=$AQ$4,R142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AY$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,S142-$D$7),IF($D$8=$AQ$4,S142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(AZ$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,T142-$D$7),IF($D$8=$AQ$4,T142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(BA$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,U142-$D$7),IF($D$8=$AQ$4,U142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(BB$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,V142-$D$7),IF($D$8=$AQ$4,V142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(BC$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,W142-$D$7),IF($D$8=$AQ$4,W142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(BD$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,X142-$D$7),IF($D$8=$AQ$4,X142-1/15*($K142-$Z142),$K142+($Z142-$K142)*(1/(1+EXP(-1*10*(BE$1-$AV$1))))))","v":0},{"$f":"IF($D$6=$AQ$1,MAX(0,Y142-$D$7),MAX(0,('Effective Rates'!$J137-H142)*'Effective Rates'!$D137))","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+'Effective Rates'!H138","v":32.41368681268213},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.040719712784849},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1640409555109333E-2},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1640409555109333E-2},0.05,{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J138-'Effective Rates'!$K138)*'Effective Rates'!$D138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y143-$D$7),MAX(0,('Effective Rates'!$J138-H143)*'Effective Rates'!$D138))","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10597,"Hermiston, City of",{"$f":"+'Effective Rates'!H139","v":36.626093475017711},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.63416046934222},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.7513535153789243E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J139-'Effective Rates'!$K139)*'Effective Rates'!$D139)","v":1.2992497962886471},1.199249796288647,1.0992497962886469,0.99924979628864696,0.89924979628864699,0.79924979628864701,0.69924979628864703,0.59924979628864705,0.49924979628864707,0.3992497962886471,0.29924979628864712,0.19924979628864711,9.9249796288647107E-2,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y144-$D$7),MAX(0,('Effective Rates'!$J139-H144)*'Effective Rates'!$D139))","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'Effective Rates'!H140","v":31.844306811737393},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.724852773531019},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.690756068139874E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8517512660674212E-3},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J140-'Effective Rates'!$K140)*'Effective Rates'!$D140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y145-$D$7),MAX(0,('Effective Rates'!$J140-H145)*'Effective Rates'!$D140))","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":-9.3323140328787038E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":-8.407558014426128E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":-7.5204630701943567E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":-6.7003102142906473E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":-5.8863690505647798E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":-5.0804056319646587E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":-4.3022561942747971E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":-3.5924263573715164E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":-2.9818617246140756E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":-2.425355150060263E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":-1.9131851429779117E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":-1.5331316659191047E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":-1.2329536730805245E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":-9.7754337650790869E-3},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":-7.9183900622875007E-3},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":-6.2404904045051009E-3}]
[null,11680,"Weiser, City of",{"$f":"+'Effective Rates'!H141","v":35.777567673212886},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.681120643798103},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.2243980881343204E-2},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J141-'Effective Rates'!$K141)*'Effective Rates'!$D141)","v":1.422824616538821},1.3228246165388209,1.2228246165388208,1.1228246165388207,1.0228246165388206,0.92282461653882064,0.82282461653882066,0.72282461653882069,0.62282461653882071,0.52282461653882073,0.42282461653882075,0.32282461653882077,0.22282461653882077,0.12282461653882076,2.2824616538820758E-2,{"$f":"IF($D$6=$AQ$1,MAX(0,Y146-$D$7),MAX(0,('Effective Rates'!$J141-H146)*'Effective Rates'!$D141))","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B146,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'Effective Rates'!H142","v":35.253260876602603},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.542386882624761},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.1006328200933392E-2},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J142-'Effective Rates'!$K142)*'Effective Rates'!$D142)","v":1.0400262563253464},0.94002625632534642,0.84002625632534644,0.74002625632534647,0.64002625632534649,0.54002625632534651,0.44002625632534653,0.34002625632534655,0.24002625632534655,0.14002625632534654,4.0026256325346538E-2,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,Y147-$D$7),MAX(0,('Effective Rates'!$J142-H147)*'Effective Rates'!$D142))","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]
[]
[null,10298,"PNGC Aggregate",{"$f":"+SUMPRODUCT('Effective Rates'!$A$8:$A$142,'Effective Rates'!$I$8:$I$142,D13:D147)/SUMPRODUCT('Effective Rates'!$A$8:$A$142,'Effective Rates'!$I$8:$I$142)","v":36.526345571094645},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH(E$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.900375150385429},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH(F$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6503587730741799E-2},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH(G$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8598196871125555E-2},{"$f":"+$D$9","v":0.05},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH(I$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH(J$12,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J144-'Effective Rates'!$K144)*'Effective Rates'!$D144)","v":0.97390860971874349},{"$f":"IF($D$6=$AQ$1,MAX(0,K149-$D$7),IF($D$8=$AQ$4,K149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AJ$1-$AV$1))))))","v":0.87390860971874351},{"$f":"IF($D$6=$AQ$1,MAX(0,L149-$D$7),IF($D$8=$AQ$4,L149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AK$1-$AV$1))))))","v":0.77390860971874353},{"$f":"IF($D$6=$AQ$1,MAX(0,M149-$D$7),IF($D$8=$AQ$4,M149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AL$1-$AV$1))))))","v":0.67390860971874356},{"$f":"IF($D$6=$AQ$1,MAX(0,N149-$D$7),IF($D$8=$AQ$4,N149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AM$1-$AV$1))))))","v":0.57390860971874358},{"$f":"IF($D$6=$AQ$1,MAX(0,O149-$D$7),IF($D$8=$AQ$4,O149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AN$1-$AV$1))))))","v":0.4739086097187436},{"$f":"IF($D$6=$AQ$1,MAX(0,P149-$D$7),IF($D$8=$AQ$4,P149-1/15*($K149-$Z149),$K149+($Z149-$K149)*(1/(1+EXP(-1*10*(AP$1-$AV$1))))))","v":0.37390860971874362},0.27390860971874365,0.17390860971874364,7.3908609718743634E-2,0,0,0,0,0,{"$f":"IF($D$6=$AQ$1,MAX(0,X149-$D$7),MAX(0,('Effective Rates'!$J144-H149)*'Effective Rates'!$D144))","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AA$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AB$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AC$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AD$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AE$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AF$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AG$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AH$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AI$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AJ$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AK$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AL$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AM$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AN$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AO$10","v":0},{"$f":"+VLOOKUP($B149,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*AP$10","v":0}]

{"sheet":"Customer Dashboard Rate Period","index":22,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"RIC-M Phase-Out"]
[null,"Select Customer"]
[null,"Plummer, City of"]
[null,null,null,null,"TRM Effective Rate","PRDM Effective Rate","Cost of RIC-C Program","RIC-C","RIC-M","Net Effective Rate (before IRD and LDD)","Net Increase (Decrease)"]
[null,null,null,"BP-29",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D5,$D$5:$D$12,0)-1,FALSE)","v":0.82031768575491226},{"$f":"+F5+G5-H5-I5","v":34.815345061007832},{"$f":"+(J5-E5)/E5","v":1.9999999999999914E-2}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D5,2)+2","v":"BP-31"},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D6,$D$5:$D$12,0)-1,FALSE)","v":0.72031768575491228},{"$f":"+F6+G6-H6-I6","v":34.915345061007834},{"$f":"+(J6-E6)/E6","v":2.2929742612668672E-2}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D6,2)+2","v":"BP-33"},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D7,$D$5:$D$12,0)-1,FALSE)","v":0.62031768575491231},35.015345061007835,2.5859485225337431E-2]
[null,null,null,"BP-35",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D8,$D$5:$D$12,0)-1,FALSE)","v":0.52031768575491233},35.115345061007837,2.8789227838006189E-2]
[null,null,null,"BP-37",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D9,$D$5:$D$12,0)-1,FALSE)","v":0.42031768575491235},35.215345061007838,3.1718970450674948E-2]
[null,null,null,"BP-39",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D10,$D$5:$D$12,0)-1,FALSE)","v":0.32031768575491237},35.315345061007832,3.4648713063343495E-2]
[null,null,null,"BP-41",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D11,$D$5:$D$12,0)-1,FALSE)","v":0.22031768575491237},35.415345061007834,3.7578455676012257E-2]
[null,null,null,"BP-43",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D12,$D$5:$D$12,0)-1,FALSE)","v":0.12031768575491236},35.515345061007835,4.0508198288681012E-2]
[]
[]
[]
[null,"Total Cost of the Programs",null,null,"RIC-C (2-year rate period)","RIC-M (2-year rate period)"]
[null,null,null,"BP-29",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},{"$f":"TRANSPOSE('RIC-M Temporal Calcs'!K9:R9)","v":56770818.802433282}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D17,2)+2","v":"BP-31"},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},51145294.824664116]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D18,2)+2","v":"BP-33"},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},45748872.655188337]
[null,null,null,"BP-35",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},40759676.084137537]
[null,null,null,"BP-37",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},35808266.802481674]
[null,null,null,"BP-39",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},30905388.15549906]
[null,null,null,"BP-41",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},26171708.965893008]
[null,null,null,"BP-43",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)","v":200384045.25285617},21853635.130247932]

{"sheet":"Customer Dashboard Annual","index":23,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"RIC-M Phase-Out"]
[null,"Select Customer"]
[null,"Plummer, City of"]
[null,null,null,null,"TRM Effective Rate","PRDM Effective Rate","Cost of RIC-C Program","RIC-C","RIC-M","Net Effective Rate (before IRD and LDD)","Net Increase (Decrease)"]
[null,null,null,2029,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D5,$D$5:$D$20,0)-1,FALSE)","v":0.82031768575491226},{"$f":"+F5+G5-H5-I5","v":34.815345061007832},{"$f":"+(J5-E5)/E5","v":1.9999999999999914E-2}]
[null,null,null,{"$f":"+D5+1","v":2030},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D6,$D$5:$D$20,0)-1,FALSE)","v":0.72031768575491228},{"$f":"+F6+G6-H6-I6","v":34.915345061007834},{"$f":"+(J6-E6)/E6","v":2.2929742612668672E-2}]
[null,null,null,{"$f":"+D6+1","v":2031},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D7,$D$5:$D$20,0)-1,FALSE)","v":0.62031768575491231},35.015345061007835,2.5859485225337431E-2]
[null,null,null,2032,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D8,$D$5:$D$20,0)-1,FALSE)","v":0.52031768575491233},35.115345061007837,2.8789227838006189E-2]
[null,null,null,2033,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D9,$D$5:$D$20,0)-1,FALSE)","v":0.42031768575491235},35.215345061007838,3.1718970450674948E-2]
[null,null,null,2034,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D10,$D$5:$D$20,0)-1,FALSE)","v":0.32031768575491237},35.315345061007832,3.4648713063343495E-2]
[null,null,null,2035,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D11,$D$5:$D$20,0)-1,FALSE)","v":0.22031768575491237},35.415345061007834,3.7578455676012257E-2]
[null,null,null,2036,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D12,$D$5:$D$20,0)-1,FALSE)","v":0.12031768575491236},35.515345061007835,4.0508198288681012E-2]
[null,null,null,2037,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D13,$D$5:$D$20,0)-1,FALSE)","v":2.0317685754912357E-2},35.615345061007837,4.3437940901349774E-2]
[null,null,null,2038,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D14,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2039,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D15,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2040,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D16,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2041,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D17,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2042,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D18,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2043,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D19,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[null,null,null,2044,{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":34.132691236282191},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":36.60636713542015},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/SUM('Effective Rates'!$I$8:$I$142)","v":1.6385445974122079},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":2.6092489860696091},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs Annual'!$C:$AQ,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs Annual'!$C$11:$AQ$11,0)+MATCH($D20,$D$5:$D$20,0)-1,FALSE)","v":0},35.635662746762748,4.4033196798819521E-2]
[]
[]
[]
[null,"Total Cost of the Programs",null,null,"RIC-C","RIC-M"]
[null,null,null,{"$f":"+D5","v":2029},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},{"$f":"TRANSPOSE('RIC-M Temporal Calcs Annual'!K10:Z10)","v":28385409.401216641}]
[null,null,null,{"$f":"+D6","v":2030},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},25572647.412332058]
[null,null,null,2031,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},22874436.327594168]
[null,null,null,2032,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},20379838.042068768]
[null,null,null,2033,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},17904133.401240837]
[null,null,null,2034,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},15452694.07774953]
[null,null,null,2035,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},13085854.482946504]
[null,null,null,2036,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},10926817.565123966]
[null,null,null,2037,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},9069708.2773670275]
[null,null,null,2038,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},7377023.3872609539]
[null,null,null,2039,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},5819193.7554207528]
[null,null,null,2040,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},4663213.2019735593]
[null,null,null,2041,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},3750184.0015052338]
[null,null,null,2042,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},2973321.3918719082]
[null,null,null,2043,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},2408478.1429844694]
[null,null,null,2044,{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$142,'Effective Rates'!$I$8:$I$142)/2","v":100192022.62642808},1898123.8133667903]